BNBCalc.com Investment Analysis Report of 22 Daniel Rd

3 bed • 2 bath • 8 guests • $430,000

BNB

Calc

Return Metrics

43.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.17%

Cap Rate

16.05%

Return on Investment

67.04%

Annual Revenue

$89,412

AirDNA project $242/night at 66% occupancy (58,336) Airbtics project $191/night at 62% occupancy (43,252) Airbtics predicts this property will perform in the 40% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$35,132	$50,026	$58,703	$65,252
Occupancy	53%	58%	67%	86%
Nightly Rate	$156	$181	$215	$253

Seasonality (Profits By Month)

Operating Expenses

Monthly Expenses

$1,700

Annual Expenses

$20,395

Utilities

$380

Internet + TV

$80

Water/Sewer

$70

Garbage

$30

Electric

$200

Gas

Other

Maintenance

$1,096

Property Insurance

$150

HOA

Landscaping

$75

Ongoing Repairs

$100

Supplies

$100

Software

$30

Pest Control

$45

Permits

Other

Cleaning Cost

$596

Management & Platform Fees

$224

Platform Fee (i.e. Airbnb)

$224

Property Manager Fee

Property Details

General Info

Lot size:

Year built:

Size:

Type:

Parking:

Heating:

Property Details

MLS Status: N/A

Property Use:

Stories:

Lot size:-

Building area: -

Garage: -

Heating:

Pool: No

Fireplaces:

Basement:

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$30,918

Deductible property tax

$1,462

Est. Depreciation Value

$217,563

Profit on this property

$69,016

Your total deduction

$180,926

So, your new taxable income is your previous income minus your total deduction ($150,000 - $180,926)

-$30,926

Your old tax bill

$45,000

Your new tax bill

-$9,278

Estimated tax savings

$54,278

22 Daniel Asheville, NC, 28806

3 bed • 2 bath • 8 guests • $430,000

$437,500

Zestimate

Est. $2,098/mo

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

NC STR Expert @ Savvy STR Agents

Edit my contact card

Annual Revenue

$89,412

Profit (Cash Flow)

$33,316

Cap Rate

16.1%

Annual Revenue

$89,412

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
AirDNA project $242/night at 66% occupancy (58,336) Airbtics project $191/night at 62% occupancy (43,252)

Occupancy Rate

Avg Daily Rate

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.

$89,412

25%

50%

75%

90%

100%

Return Metrics

43.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.17%

Cap Rate

16.05%

Return on Investment

67.04%

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

$30,918

Deductible property tax

$1,462

Your total deduction

$32,414

Your adjusted annual income

$150,000 - $32,414 = $117,586

Taxes on $117,586 (30%)

$35,276

Your old tax bill

$45,000

Your new tax bill

$35,276

Estimated tax savings

$9,724

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 recomend LearnLikeACPA.com