28 Wentworth Ave
Asheville, North Carolina, 28803-9693
3 bed • 2.5 bath • 10 guests • $479,000
Annual Revenue
$72,924
Profit (Cash Flow)
$17,460
Cash on Cash Return
14.7%
Annual Revenue
AirDNA projects $298/night at 67% occupancy ($72,924).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.69% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.69%
Cap Rate
10.38%
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
$22,733
Deductible property tax
$4,742
Your total deduction
$53,627
Your adjusted annual income
$150,000 - $53,627 = $96,372
Taxes on $96,372 (30%)
$28,911
Your old tax bill
$45,000
Your new tax bill
$28,911
Estimated tax savings
$16,088
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