BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 55 S Market St 311, Asheville, NC 28801

1 bed β€’ 1 bath β€’ 3 guests β€’ $545,900

BNB

Calc

Annual Revenue

$60,309

Profit (Cash Flow)

$1,964

Cap Rate

7.1%

Annual Revenue

$60,309

AirDNA projects $258/night at 64% occupancy ($60,309). Airbtics projects $237/night at 78% occupancy ($67,519). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 64% occupancy rate, $258 rate per night.

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

Percentiles25%50%75%90%
Revenue$60,262$75,742$83,392$86,987
Occupancy73%80%86%86%
Nightly Rate$212$243$248$258

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern Luxury in Downtown Asheville - Free Parking
$54,883
$169
80%
111$100❌❌❌Y / Y⭐️ 5 (99)
Modern Luxury in Downtown AVL - Free Parking - Condo 211
$52,312
$176
75%
111$100❌❌❌Y / Y⭐️ 5 (179)
Modern Luxury in Downtown AVL - Free Parking - Condo 205
$76,806
$224
86%
111$100❌❌❌Y / Y⭐️ 5 (194)
"B Flat" Downtown! Private parking!
$41,326
$121
86%
111$45❌❌❌N / Y⭐️ 4.9 (730)
Luxury 1 bdr/1 bath condo Unit #214
$68,921
$243
71%
112$112❌❌❌Y / Y⭐️ 4.9 (112)
Luxury condo Unit #208
$85,175
$249
87%
112$112❌❌❌Y / Y⭐️ 4.9 (92)
Beautiful Boutique Luxury Condo #104
$77,951
$248
80%
112$112❌❌❌Y / Y⭐️ 4.9 (118)
Luxury 1 bdr/1 bath condo in #204
$82,363
$247
86%
112$112❌❌❌Y / Y⭐️ 4.9 (77)
Luxury condo Unit #206
$64,922
$245
67%
112$112❌❌❌Y / Y⭐️ 4.8 (109)
Luxury condo Unit #209
$71,666
$241
76%
112$112❌❌❌Y / Y⭐️ 4.8 (119)
Luxury condo #108
$72,423
$241
77%
112$112❌❌❌Y / Y⭐️ 4.8 (110)
55 S Market St #212 - Downtown Asheville!
$83,110
$261
84%
112$85❌❌❌Y / Y⭐️ 5 (120)
Downtown Asheville Condo w/ Patio + Free Parking!
$105,431
$444
63%
112$135❌❌❌Y / Y⭐️ 5 (118)
Luxury condo Unit #207
$89,562
$255
91%
112$112❌❌❌Y / Y⭐️ 5 (171)
Southern Exposure | Arras Vacation Rentals
$53,538
$201
69%
111$135βŒβŒβœ…Y / Y⭐️ 4.8 (39)

Return Metrics

1.51% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,964$3,928$5,892$7,856$9,821$19,642$58,926
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,362$11,056$17,101$23,519$30,333$71,247$436,720
Down Payment$109,180$109,180$109,180$109,180$109,180$109,180$109,180
Property Appreciation$16,377$33,245$50,619$68,515$86,947$187,743$779,142
Total Return$132,884$157,410$182,793$209,071$236,281$387,813$1,383,968

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.51%

Cap Rate

7.1%

Return on Investment

18.26%

property-location

55 S Market St 311 Asheville, NC, 28801

1 bed β€’ 1 bath β€’ 3 guests

Est. $2,618/mo

Agent

This property is for sale!

Contact Agent

25

Airbnb Investor Score

$1,964

Annual Profit

7.1%

Cap Rate

1.5%

Cash on Cash

$60,309

Annual Revenue

BNBCalc predicts this property will get $237 per night with 78% occupancy, putting it in the top 38% revenue percentile compared to similar properties nearby.

Top 94% of comparables

Top 14% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$72,025

Avg annual revenue

78%

Avg occupancy rate

$237

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$60k

$85k

$105k

Sign up to see the data on 15 all comparables

$1,964

Profit

Revenue

$60,309

Operating Expenses

$21,520

Operating Income

$38,789

Mortgage & Taxes

$36,825

Profit (Cash Flow)

$1,964

$129,807

Cash Investment

Down Payment

$109,180

Renos & Furnishing

$4,250

Closing Costs

$16,377

Total

$129,807

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.51%

Cap Rate

7.1%

Profit (Cummulative)

$1,964

$5,363

$4,250

$16,377

$0

Total Gain

$23,704

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

$25,909

Deductible property tax

$5,404

Your total deduction

$52,704

Your adjusted annual income

$150,000 - $52,704 = $97,296


Taxes on $97,296 (30%)

$29,189

Your old tax bill

$45,000

Your new tax bill

$29,189


Estimated tax savings

$15,811

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:

-

Year built:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -