2 Elk Mountain Scenic Hwy
Asheville, North Carolina, 28804
3 bed • 3.5 bath • 6 guests • $500,000
Annual Revenue
$99,711
Profit (Cash Flow)
$39,349
Cash on Cash Return
31.8%
Annual Revenue
AirDNA projects $364/night at 58% occupancy ($77,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.76% 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
31.76%
Cap Rate
14.61%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$34,773
Your adjusted annual income
$150,000 - $34,773 = $115,226
Taxes on $115,226 (30%)
$34,567
Your old tax bill
$45,000
Your new tax bill
$34,567
Estimated tax savings
$10,432
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