BNBCalc.com Investment Analysis Report of 17 Riverbend Dr, Asheville, NC 28805, USA

4 bed • 3 bath • 12 guests • $665,000

BNB

Calc

Return Metrics

16.79% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.79%

Cap Rate

10.88%

Return on Investment

32.97%

Annual Revenue

$98,890

AirDNA projects $475/night at 57% occupancy ($98,889).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,211

Annual Expenses

$26,536

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,524

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$824

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$313,155

Profit on this property

$72,354

Your total deduction

$278,946

So, your new taxable income is your previous income minus your total deduction ($150,000 - $278,946)

-$128,946

Your old tax bill

$45,000

Your new tax bill

-$38,684

Estimated tax savings

$83,684

17 Riverbend Dr

Asheville, North Carolina, 28805-1624

4 bed • 3 bath • 12 guests • $665,000

Annual Revenue

$98,890

Profit (Cash Flow)

$27,498

Cap Rate

10.9%

Annual Revenue

$98,890

AirDNA projects $475/night at 57% occupancy ($98,890)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.79% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.79%

Cap Rate

10.88%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$65,586

Your adjusted annual income

$150,000 - $65,586 = $84,414

Taxes on $84,414 (30%)

$25,324

Your old tax bill

$45,000

Your new tax bill

$25,324

Estimated tax savings

$19,676

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