2 Independence Blvd
Asheville, North Carolina, 28805-9729
6 bed • 3 bath • 12 guests • $525,000
Annual Revenue
$104,927
Profit (Cash Flow)
$42,194
Cash on Cash Return
24.9%
Annual Revenue
AirDNA projects $504/night at 57% occupancy ($104,927).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.89% 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
24.89%
Cap Rate
14.78%
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
$60,863
Your adjusted annual income
$150,000 - $60,863 = $89,136
Taxes on $89,136 (30%)
$26,740
Your old tax bill
$45,000
Your new tax bill
$26,740
Estimated tax savings
$18,259
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