BNBCalc Short Term Rental Investment Analysis 86 Annandale Ave, Asheville, NC 28801, USA

3 bed • 2 bath • 6 guests • $535,000

BNB

Calc

Annual Revenue

$98,682

Profit (Cash Flow)

$23,276

Cap Rate

13.6%

Annual Revenue

$98,682

AirDNA projects $342/night at 79% occupancy ($98,681).

BNB Calc projects a 79% occupancy rate, $342 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

17.69% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,275	$46,551	$69,827	$93,103	$116,379	$232,758	$698,276
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$428,000	$428,000	$428,000	$428,000	$428,000	$428,000	$428,000
Down Payment	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000
Property Appreciation	$16,050	$32,581	$49,608	$67,147	$85,211	$183,995	$763,585
Total Return	$574,325	$614,133	$654,436	$695,250	$736,591	$951,754	$1,996,861

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.69%

Cap Rate

13.6%

Return on Investment

30.54%

86 Annandale Ave Asheville, North Carolina, 28801-1341

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,566/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$98,682

Annual Revenue

Projected nightly rate is $342/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,276

Profit

Revenue

$98,682

Operating Expenses

$25,909

Operating Income

$72,773

Mortgage & Taxes

$49,497

Profit (Cash Flow)

$23,276

$131,550

Cash Investment

Down Payment

$107,000

Renos & Furnishing

$8,500

Closing Costs

$16,050

Total

$131,550

DSCR Ratio

Strong

1.47

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.69%

Cap Rate

13.6%

Return on Investment

30.54%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$42,722

Deductible property tax

$5,885

Your total deduction

$35,410

Your adjusted annual income

$150,000 - $35,410 = $114,590

Taxes on $114,590 (30%)

$34,377

Your old tax bill

$45,000

Your new tax bill

$34,377

Estimated tax savings

$10,623

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com