BNBCalc.com Rental Arbitrage Analysis Report of 44 Carolina Ln, Asheville, NC, USA

2 bed • 2 bath • 6 guests • $4,250

BNB

Calc

Return Metrics

110.05% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

110.05%

Payback Period Days

331

Return on Investment

110.05%

Annual Revenue

$86,139

AirDNA projects $352/night at 67% occupancy ($86,139).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,933

Annual Expenses

$23,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,278

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$718

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

Property Manager Fee

$0

44 Carolina Ln Asheville, North Carolina, 28801-2807

2 bed • 2 bath • 6 guests • $4,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$86,139

Profit (Cash Flow)

$11,941

Payback in 331 days

Cash on Cash Return

110.1%

Annual Revenue

$86,139

AirDNA projects $352/night at 67% occupancy ($86,139)

Occupancy Rate

Avg Daily Rate

Return Metrics

110.05% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

110.05%

Payback Period Days

331