123 Willow Lake Dr
Asheville, North Carolina, 28805-2832
4 bed • 3 bath • 12 guests • $490,000
Annual Revenue
$51,389
Profit (Cash Flow)
-$2,018
Cash on Cash Return
-1.6%
Annual Revenue
AirDNA projects $210/night at 67% occupancy ($51,389).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.63% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.63%
Cap Rate
6.33%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$23,255
Deductible property tax
$4,851
Your total deduction
$75,970
Your adjusted annual income
$150,000 - $75,970 = $74,029
Taxes on $74,029 (30%)
$22,208
Your old tax bill
$45,000
Your new tax bill
$22,208
Estimated tax savings
$22,791
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com