BNBCalc.com Investment Analysis Report of 2 Independence Blvd, Asheville, NC 28805, USA

6 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

24.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

24.89%

Cap Rate

14.78%

Return on Investment

37.22%

Annual Revenue

$104,927

AirDNA projects $504/night at 57% occupancy ($104,927).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,277

Annual Expenses

$27,321

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,574

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$874

Management & Platform Fees

$262

Platform Fee (i.e. Airbnb)

$262

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$272,996

Profit on this property

$77,607

Your total deduction

$225,504

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,504)

-$75,504

Your old tax bill

$45,000

Your new tax bill

-$22,651

Estimated tax savings

$67,651

2 Independence Blvd

Asheville, North Carolina, 28805-9729

6 bed • 3 bath • 12 guests • $525,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$104,927

Profit (Cash Flow)

$42,195

Cap Rate

14.8%

Annual Revenue

$104,927

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

Revenue Appreciation

Cash on Cash Return

24.89%

Cap Rate

14.78%

Return on Investment

37.22%

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 estimated deduction will be...

Deductible mortgage interest

$24,917

Deductible property tax

$5,197

Your total deduction

$39,024

Your adjusted annual income

$150,000 - $39,024 = $110,976

Taxes on $110,976 (30%)

$33,293

Your old tax bill

$45,000

Your new tax bill

$33,293

Estimated tax savings

$11,707

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