37 Pine Spring Dr Asheville, North Carolina, 28805-1514
3 bed • 2 bath • 8 guests • $549,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$72,410
Profit (Cash Flow)
-$1,468
Cap Rate
9.0%
Annual Revenue
AirDNA projects $305/night at 65% occupancy ($72,410)
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 (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
$43,840
Deductible property tax
$6,039
Your total deduction
$82,878
Your adjusted annual income
$150,000 - $82,878 = $67,122
Taxes on $67,122 (30%)
$20,137
Your old tax bill
$45,000
Your new tax bill
$20,137
Estimated tax savings
$24,863
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