17 Riverbend Dr
Asheville, North Carolina, 28805-1624
4 bed • 3 bath • 12 guests • $665,000
Annual Revenue
$98,889
Profit (Cash Flow)
$27,498
Cash on Cash Return
16.8%
Annual Revenue
AirDNA projects $475/night at 57% occupancy ($98,889).
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
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
$31,561
Deductible property tax
$6,583
Your total deduction
$70,402
Your adjusted annual income
$150,000 - $70,402 = $79,597
Taxes on $79,597 (30%)
$23,879
Your old tax bill
$45,000
Your new tax bill
$23,879
Estimated tax savings
$21,120
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