BNBCalc.com Investment Analysis Report of 207 Edgewood Rd S, Asheville, NC 28804, USA

3 bed • 2 bath • 4 guests • $324,900

BNB

Calc

Return Metrics

21.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.01%

Cap Rate

12.12%

Return on Investment

36.55%

Annual Revenue

$61,010

AirDNA projects $261/night at 64% occupancy ($61,010).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,801

Annual Expenses

$21,611

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,208

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$508

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

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

$15,420

Deductible property tax

$3,217

Est. Depreciation Value

$155,077

Profit on this property

$39,399

Your total deduction

$134,315

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,315)

$15,685

Your old tax bill

$45,000

Your new tax bill

$4,706

Estimated tax savings

$40,294

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

Cap Rate

12.1%

Annual Revenue

$61,010

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 (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

$15,420

Deductible property tax

$3,217

Your total deduction

$28,618

Your adjusted annual income

$150,000 - $28,618 = $121,382

Taxes on $121,382 (30%)

$36,415

Your old tax bill

$45,000

Your new tax bill

$36,415

Estimated tax savings

$8,585

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