BNBCalc Short Term Rental Investment Analysis 90 Rice Branch Rd, Asheville, NC 28804, USA

4 bed • 2 bath • 10 guests • $399,000

BNB

Calc

Annual Revenue

$80,646

Profit (Cash Flow)

$27,571

Cap Rate

14.3%

Annual Revenue

$80,646

AirDNA projects $320/night at 69% occupancy ($80,645).

BNB Calc projects a 69% occupancy rate, $320 rate per night.

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

Return Metrics

26.95% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,571	$55,142	$82,713	$110,284	$137,855	$275,710	$827,131
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$438,541	$478,441	$518,711	$559,362	$600,405	$811,933	$1,795,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.95%

Cap Rate

14.3%

Return on Investment

39.95%

90 Rice Branch Rd Asheville, North Carolina, 28804

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$80,646

Annual Revenue

Projected nightly rate is $320/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,571

Profit

Revenue

$80,646

Operating Expenses

$23,564

Operating Income

$57,082

Mortgage & Taxes

$29,511

Profit (Cash Flow)

$27,571

$102,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$10,500

Closing Costs

$11,970

Total

$102,270

DSCR Ratio

Strong

1.93

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.95%

Cap Rate

14.3%

Return on Investment

39.95%

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

$23,754

Deductible property tax

$4,389

Your total deduction

$16,067

Your adjusted annual income

$150,000 - $16,067 = $133,933

Taxes on $133,933 (30%)

$40,180

Your old tax bill

$45,000

Your new tax bill

$40,180

Estimated tax savings

$4,820

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