22 Daniel Asheville, NC, 28806
3 bed • 2 bath • 8 guests
Est. $2,062/mo
Inquire about this property
Contact Agent
$437,500
Zestimate
$89,412
Annual Revenue
BNBCalc predicts this property will get $191 per night with 62% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
$33,316
Profit
Revenue
$89,412
Operating Expenses
$20,395
Operating Income
$69,016
Mortgage & Taxes
$35,700
Profit (Cash Flow)
$33,316
$85,454
Cash Investment
Down Payment
$43,000
Renos & Furnishing
$30,500
Closing Costs
$11,954
Total
$85,454
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
4%
Cash on Cash Return
43.17%
Cap Rate
16.05%
STR 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 est deduction will be...
Deductible mortgage interest
$30,918
Deductible property tax
$1,462
Your total deduction
$26,584
Your adjusted annual income
$150,000 - $26,584 = $123,416
Taxes on $123,416 (30%)
$37,025
Your old tax bill
$45,000
Your new tax bill
$37,025
Estimated tax savings
$7,975
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:
7,405 sqft
Year built:
2021
Size:
1,392 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residential
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 1,392 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 9618-83-0068-00000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $263,300
- County Est. Land Value: $30,900
- Assessed Land Value: -
- County Est. Structure Value: $232,400
Market Estimate: $165,099
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/20/22 | $399,000 | 72% | Brittany Vigneault |
| 09/10/21 | $50,000 | 0% | Leah & Andrew Zetterholm Llc |
Ownership
- Name: Brittany Vigneault
- Owner Occupied: No
- Owner Mailing Address: 3433 Grey Rd, Davidson, Nc 28036
- Years Owned: 23
- Home Equity: $38,800
- Mortgage Balance Remaining: $376,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No