208 London Rd Asheville, North Carolina, 28803-2709
3 bed • 1 bath • 9 guests • $221,200
Annual Revenue
$62,384
Profit (Cash Flow)
$25,678
Cap Rate
18.4%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $244/night at 70% occupancy ($62,384) Airbtics projects $249/night at 65% occupancy ($59,115)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$62,384
$62,384
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$53,723 | $194 | 68% | 3 | 3 | 6 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (115) | Profile | |
$36,781 | $166 | 57% | 3 | 2 | 6 | 3 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (43) | Profile | |
$57,012 | $182 | 83% | 3 | 2 | 6 | 2 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (146) | Profile | |
$56,046 | $142 | 96% | 3 | 2 | 10 | 2 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 4.9 (590) | Profile | |
$27,058 | $113 | 56% | 3 | 3 | 7 | 2 | $228 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (49) | Profile |
Return Metrics
43.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.42%
Cap Rate
18.35%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$10,498
Deductible property tax
$2,190
Your total deduction
$7,116
Your adjusted annual income
$150,000 - $7,116 = $142,884
Taxes on $142,884 (30%)
$42,865
Your old tax bill
$45,000
Your new tax bill
$42,865
Estimated tax savings
$2,135
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com