33 Sandhurst Dr Asheville, North Carolina, 28806-1040
3 bed • 2 bath • 6 guests • $300,000
Annual Revenue
$56,956
Profit (Cash Flow)
$15,640
Cap Rate
12.0%
Annual Revenue
AirDNA projects $226/night at 65% occupancy ($53,654)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.18% 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
20.18%
Cap Rate
11.95%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$27,058
Your adjusted annual income
$150,000 - $27,058 = $122,942
Taxes on $122,942 (30%)
$36,883
Your old tax bill
$45,000
Your new tax bill
$36,883
Estimated tax savings
$8,117
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