147 Shope Creek Rd
Asheville, North Carolina, 28805-9795
2 bed • 2 bath • 4 guests • $495,000
Annual Revenue
$108,258
Profit (Cash Flow)
$46,868
Cash on Cash Return
66.2%
Annual Revenue
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
3%
Revenue Appreciation
0%
Cash on Cash Return
66.15%
Cap Rate
16.21%
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
$23,309
Deductible property tax
$1,485
Your total deduction
$21,437
Your adjusted annual income
$150,000 - $21,437 = $128,562
Taxes on $128,562 (30%)
$38,568
Your old tax bill
$45,000
Your new tax bill
$38,568
Estimated tax savings
$6,431
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