24 Rose Hill Rd Asheville, North Carolina, 28803-9586
4 bed • 2.5 bath • 10 guests • $500,000
Annual Revenue
$86,979
Profit (Cash Flow)
$25,068
Cap Rate
12.4%
Annual Revenue
AirDNA projects $441/night at 54% occupancy ($86,979)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.95% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.95%
Cap Rate
12.39%
Tax Calculator (USA)
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
$27,740
Deductible property tax
$5,000
Your total deduction
$46,270
Your adjusted annual income
$150,000 - $46,270 = $103,730
Taxes on $103,730 (30%)
$31,119
Your old tax bill
$45,000
Your new tax bill
$31,119
Estimated tax savings
$13,881
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