BNBCalc Short Term Rental Investment Analysis 22 Daniel Rd

3 bed • 2 bath • 8 guests • $430,000

BNB

Calc

Report by:

NC STR Expert at Savvy STR Agents

8286202541

tyler@savvy.realty

www.savvy.realty

Annual Revenue

$89,412

Profit (Cash Flow)

$33,316

Cap Rate

16.1%

Annual Revenue

$89,412

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

BNB Calc projects a 72% occupancy rate, $340 rate per night.

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

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 (Profit by Month)

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,316	$66,632	$99,949	$133,265	$166,582	$333,164	$999,492
Revenue Appreciation	$3,576	$7,295	$11,164	$15,187	$19,371	$42,939	$200,586
Home Equity	$3,200	$6,669	$10,427	$14,499	$18,911	$47,156	$387,000
Down Payment	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000
Property Appreciation	$17,200	$35,088	$53,691	$73,039	$93,160	$206,505	$964,660
Total Return	$100,293	$158,686	$218,232	$278,991	$341,025	$672,765	$2,594,739

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.17%

Cap Rate

16.05%

Return on Investment

67.04%

22 Daniel Asheville, NC, 28806

3 bed • 2 bath • 8 guests

Purchase Price

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.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

$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

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.17%

Cap Rate

16.05%

Return on Investment

67.04%

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

$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