15 Gardenwood Dr
Asheville, North Carolina, 28803-2036
5 bed • 4 bath • 12 guests • $600,000
Annual Revenue
$130,187
Profit (Cash Flow)
$48,559
Cash on Cash Return
32.2%
Annual Revenue
AirDNA projects $532/night at 67% occupancy ($130,187).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.15% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
0.5%
Revenue Appreciation
0%
Cash on Cash Return
32.15%
Cap Rate
16.57%
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
$40,518
Deductible property tax
$6,600
Your total deduction
$44,177
Your adjusted annual income
$150,000 - $44,177 = $105,822
Taxes on $105,822 (30%)
$31,746
Your old tax bill
$45,000
Your new tax bill
$31,746
Estimated tax savings
$13,253
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