BNBCalc.com Investment Analysis Report of 2 Elk Mountain Scenic Hwy, Asheville, NC 28804, USA

3 bed • 3.5 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

31.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.76%

Cap Rate

14.61%

Return on Investment

47.83%

Annual Revenue

$99,712

AirDNA projects $364/night at 58% occupancy ($77,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,220

Annual Expenses

$26,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,531

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$831

Management & Platform Fees

$249

Platform Fee (i.e. Airbnb)

$249

Property Manager Fee

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,962

Profit on this property

$73,069

Your total deduction

$191,573

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,573)

-$41,573

Your old tax bill

$45,000

Your new tax bill

-$12,472

Estimated tax savings

$57,472

2 Elk Mountain Scenic Hwy Asheville, North Carolina, 28804

3 bed • 3.5 bath • 6 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$99,712

Profit (Cash Flow)

$39,349

Cap Rate

14.6%

Annual Revenue

$99,712

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

Revenue Appreciation

Cash on Cash Return

31.76%

Cap Rate

14.61%

Return on Investment

47.83%

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 est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Your total deduction

$30,797

Your adjusted annual income

$150,000 - $30,797 = $119,203

Taxes on $119,203 (30%)

$35,761

Your old tax bill

$45,000

Your new tax bill

$35,761

Estimated tax savings

$9,239

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 recomend LearnLikeACPA.com