BNBCalc Short Term Rental Investment Analysis 208 London Rd

3 bed • 1 bath • 9 guests • $221,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$62,384

Profit (Cash Flow)

$25,672

Cap Rate

18.4%

Annual Revenue

$62,384

AirDNA projects $244/night at 70% occupancy ($62,383). Airbtics projects $249/night at 65% occupancy ($59,114). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,330	$60,428	$86,010	$115,079
Occupancy	56%	62%	71%	83%
Nightly Rate	$165	$250	$307	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright & Spacious New Net-Zero Home Near Biltmore	$53,723	$194	68%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (115)
Perfect vacation home 1	$36,781	$166	57%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (43)
2 King 1 Queen, Treehouse deck, 10 min to downtown	$57,012	$182	83%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (146)
Nanny's Place! HOT TUB and 2 fire pits!	$56,046	$142	96%	3	2	2	$120	❌	✅	❌	Y / Y	⭐️ 4.9 (590)
Asheville Mountain Haven	$27,058	$113	56%	3	3	2	$228	❌	❌	❌	Y / Y	⭐️ 5 (49)
King Bed \| Screened Porch \| Back Deck\| Fenced Yard	$50,448	$149	86%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Perfect vacation home 2	$34,628	$171	51%	3	2	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (15)
Perfect \| 3BR New Designer 8 To Biltmore, DT, Pkwy	$58,985	$163	85%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (166)
Asheville-Hot Tub/Fire Pit/Private Yard	$61,851	$205	78%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (55)
Cozy Front Porch, Fireplace, & Fenced-in Yard	$82,813	$303	73%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (113)
Spacious & Bright New Net-Zero Home near Biltmore	$64,479	$207	80%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (94)
8 min to Biltmore 5 miles to downtown. Sleeps 8	$55,786	$214	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (263)
Village Mountain Home -3 Mi to Biltmore & Parkway	$57,873	$191	79%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Biltmore Mountain Retreat Minutes from the Village	$60,029	$263	56%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Asheville's Hidden Gem: Serene & Close to Downtown	$32,393	$160	55%	3	2	1	$5	❌	❌	✅	Y / Y	⭐️ 5 (177)
Downtown Luxury Townhome 5	$75,694	$299	66%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
92 Southside Ave Townhome	$81,054	$303	67%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
102 Southside Ave Townhome	$62,380	$250	59%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 5 (55)
Luxury Condo in Downtown Unit #307	$126,343	$456	71%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Three bedroom condo in the heart of downtown Ashev	$50,423	$355	38%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Downtown Townhome with Private Elevator	$96,671	$319	77%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Downtown AVL Condo w/ Private Rooftop, garage.	$99,077	$467	55%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
98 Southside Ave Townhome	$78,473	$310	63%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
96 Southside Ave Townhome	$73,352	$303	61%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 5 (38)
Luxury Condo Unit #507	$86,661	$308	71%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Asheville Landing by CM \| Condo w/ Chef's Kitchen	$37,709	$136	70%	3	4	1	$203	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
5 Miles To Downtown AVL ~ W/Hot Tub	$104,797	$333	84%	3	3	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (81)
Busbee Cabin by CM \| Grill, Fireplace, & Hot Tub	$28,778	$118	61%	3	2	1	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (49)
Gem of the Blue Mountains.	$33,971	$155	56%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (87)
The Artist Retreat~$375 Free Activities Daily	$34,927	$125	62%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (13)
108 Southside Ave Townhome	$65,265	$254	64%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Downtown Asheville Condo, Walkable to Everything!	$93,565	$429	57%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
106 Southside Ave Townhome	$62,317	$246	62%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 5 (56)
Sunset view 3BR \| Fireplace \| Patio	$71,859	$346	54%	3	4	2	$263	❌	❌	❌	Y / N	⭐️ 4.8 (81)
AVL Sunset Mountain Retreat - Log Cabin with Pool	$57,261	$270	56%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
New Asheville Home Near Downtown and the Biltmore	$54,762	$250	57%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (30)
Pink House on Floyd	$44,160	$158	71%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (199)
94 Southside Ave Townhome	$63,669	$302	51%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
South Slope Skyhaus # 9	$76,062	$307	62%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Three bedroom condo in the heart of downtown Ashev	$52,802	$373	38%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (34)

Return Metrics

43.41% 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)	$25,672	$51,344	$77,017	$102,689	$128,361	$256,723	$770,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,173	$4,480	$6,929	$9,530	$12,291	$28,869	$176,960
Down Payment	$44,240	$44,240	$44,240	$44,240	$44,240	$44,240	$44,240
Property Appreciation	$6,636	$13,471	$20,511	$27,762	$35,231	$76,074	$315,710
Total Return	$78,721	$113,535	$148,697	$184,222	$220,124	$405,907	$1,307,080

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.41%

Cap Rate

18.35%

Return on Investment

58.31%

208 London Rd Asheville, North Carolina, 28803-2709

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,061/mo

This property is for sale!

Contact

test at Test

Asheville

Zoning

Market

Laws

Market Data

$62,384

Annual Revenue

BNBCalc predicts this property will get $249 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$62,548

Avg annual revenue

65%

Avg occupancy rate

$249

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$90k

$125k

$25,672

Profit

Revenue

$62,384

Operating Expenses

$21,790

Operating Income

$40,594

Mortgage & Taxes

$14,921

Profit (Cash Flow)

$25,672

$59,126

Cash Investment

Down Payment

$44,240

Renos & Furnishing

$8,250

Closing Costs

$6,636

Total

$59,126

DSCR Ratio

Strong

2.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.41%

Cap Rate

18.35%

Return on Investment

58.31%

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

$10,498

Deductible property tax

$2,190

Your total deduction

-$1,930

Your adjusted annual income

$150,000 - -$1,930 = $151,930

Taxes on $151,930 (30%)

$45,579

Your old tax bill

$45,000

Your new tax bill

$45,579

Estimated tax savings

-$579

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

12,632 sqft

Year built:

1955

Size:

1,307 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residential

Stories: 1

Lot size: 12,632 sqft

Building area: 1,307 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RS8

Land Use: Residential

Parcel Number: 9647-97-2525-00000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $165,800

County Est. Land Value: $45,700

Assessed Land Value: -

County Est. Structure Value: $120,100

Market Estimate: -

Ownership

Name: Robert L Salters

Owner Occupied: No

Owner Mailing Address: 211 S Beaumont St, Asheville, Nc 28801

Years Owned: 61

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No