185 Beverly Rd
Asheville, North Carolina, 28805-2439
3 bed • 2 bath • 8 guests • $525,000
Annual Revenue
$54,392
Profit (Cash Flow)
-$1,770
Cash on Cash Return
-1.4%
Annual Revenue
AirDNA projects $204/night at 73% occupancy ($54,392).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.37% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.37%
Cap Rate
6.4%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$79,069
Your adjusted annual income
$150,000 - $79,069 = $70,930
Taxes on $70,930 (30%)
$21,279
Your old tax bill
$45,000
Your new tax bill
$21,279
Estimated tax savings
$23,720
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