22 Daniel Rd Asheville, North Carolina, 28806-1107
3 bed • 3 bath • 9 guests
Est. $2,180/mo
Inquire about this property
Contact Agent
$454,600
Zestimate
$47,007
Annual Revenue
BNBCalc predicts this property will get $205 per night with 65% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$54,849
Avg annual revenue
65%
Avg occupancy rate
$205
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$90k
Sign up to see the data on 10 all comparables
-$3,450
Profit
Revenue
$47,007
Operating Expenses
$19,791
Operating Income
$27,216
Mortgage & Taxes
$30,666
Profit (Cash Flow)
-$3,450
$113,308
Cash Investment
Down Payment
$90,920
Renos & Furnishing
$8,750
Closing Costs
$13,638
Total
$113,308
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.04%
Cap Rate
5.98%
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
$21,576
Deductible property tax
$4,501
Your total deduction
$62,455
Your adjusted annual income
$150,000 - $62,455 = $87,545
Taxes on $87,545 (30%)
$26,264
Your old tax bill
$45,000
Your new tax bill
$26,264
Estimated tax savings
$18,736
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