51 Mark Twain Rd
Asheville, North Carolina, 28805-9725
4 bed • 2 bath • 12 guests • $530,000
Annual Revenue
$84,736
Profit (Cash Flow)
$15,088
Cash on Cash Return
11.2%
Annual Revenue
AirDNA projects $329/night at 58% occupancy ($69,695).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.22% 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
11.22%
Cap Rate
11.32%
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
$35,791
Deductible property tax
$5,830
Your total deduction
$67,471
Your adjusted annual income
$150,000 - $67,471 = $82,528
Taxes on $82,528 (30%)
$24,758
Your old tax bill
$45,000
Your new tax bill
$24,758
Estimated tax savings
$20,241
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