207 Edgewood Rd S
Asheville, North Carolina, 28804-1862
3 bed • 2 bath • 4 guests • $324,900
Annual Revenue
$61,010
Profit (Cash Flow)
$17,487
Cash on Cash Return
21.0%
Annual Revenue
AirDNA projects $261/night at 64% occupancy ($61,010).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.01% 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
21.01%
Cap Rate
12.12%
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
$15,420
Deductible property tax
$3,216
Your total deduction
$32,426
Your adjusted annual income
$150,000 - $32,426 = $117,573
Taxes on $117,573 (30%)
$35,272
Your old tax bill
$45,000
Your new tax bill
$35,272
Estimated tax savings
$9,727
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