37 Pine Spring Dr
Asheville, North Carolina, 28805-1514
3 bed • 2 bath • 8 guests • $549,000
Annual Revenue
$72,409
Profit (Cash Flow)
-$1,467
Cash on Cash Return
-1.1%
Annual Revenue
AirDNA projects $305/night at 65% occupancy ($72,409).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.08%
Cap Rate
8.98%
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
$43,840
Deductible property tax
$6,039
Your total deduction
$86,686
Your adjusted annual income
$150,000 - $86,686 = $63,313
Taxes on $63,313 (30%)
$18,994
Your old tax bill
$45,000
Your new tax bill
$18,994
Estimated tax savings
$26,005
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