BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Carolina Ln, Asheville, NC, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$86,139

Profit (Cash Flow)

$12,541

Cash on Cash Return

115.6%

Annual Revenue

$86,139

AirDNA projects $352/night at 67% occupancy ($86,139).

BNB Calc projects a 67% occupancy rate, $352 rate per night.

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

Return Metrics

115.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,541	$25,082	$37,623	$50,164	$62,705	$125,410	$376,231
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,541	$25,082	$37,623	$50,164	$62,705	$125,410	$376,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

115.58%

Payback Period Days

315

Return on Investment

115.58%

44 Carolina Ln Asheville, North Carolina, 28801-2807

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$86,139

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,541

Profit

Revenue

$86,139

Operating Expenses

$22,598

Operating Income

$63,541

Net Effective Rent

$51,000

Profit (Cash Flow)

$12,541

$10,850

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,350

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

115.58%

Payback Period Days

315