BNBCalc.com Investment Analysis Report of 147 Shope Creek Rd, Asheville, NC 28805, USA

2 bed • 2 bath • 4 guests • $495,000

BNB

Calc

Return Metrics

66.15% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

66.15%

Cap Rate

16.21%

Return on Investment

95.89%

Annual Revenue

$108,258

AirDNA projects $312/night at 95% occupancy ($108,258).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,333

Annual Expenses

$27,994

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,602

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$902

Management & Platform Fees

$271

Platform Fee (i.e. Airbnb)

$271

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,310

Deductible property tax

$1,485

Est. Depreciation Value

$232,139

Profit on this property

$80,265

Your total deduction

$176,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,669)

-$26,669

Your old tax bill

$45,000

Your new tax bill

-$8,001

Estimated tax savings

$53,001

147 Shope Creek Rd Asheville, North Carolina, 28805-9795

2 bed • 2 bath • 4 guests • $495,000

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$108,258

Profit (Cash Flow)

$46,869

Cap Rate

16.2%

Annual Revenue

$108,258

AirDNA projects $312/night at 95% occupancy ($108,258)

Occupancy Rate

Avg Daily Rate

Return Metrics

66.15% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

66.15%

Cap Rate

16.21%

Return on Investment

95.89%

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 estimated deduction will be...

Deductible mortgage interest

$23,310

Deductible property tax

$1,485

Your total deduction

$18,525

Your adjusted annual income

$150,000 - $18,525 = $131,475

Taxes on $131,475 (30%)

$39,442

Your old tax bill

$45,000

Your new tax bill

$39,442

Estimated tax savings

$5,558

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