59 Branning St Asheville, North Carolina, 28806-4640
4 bed • 2 bath • 12 guests • $585,000
Annual Revenue
$74,656
Profit (Cash Flow)
$7,159
Cap Rate
8.8%
Annual Revenue
AirDNA projects $292/night at 70% occupancy ($74,656)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.52% 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
25.52%
Cap Rate
8.76%
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
$28,855
Deductible property tax
$6,435
Your total deduction
$72,010
Your adjusted annual income
$150,000 - $72,010 = $77,990
Taxes on $77,990 (30%)
$23,397
Your old tax bill
$45,000
Your new tax bill
$23,397
Estimated tax savings
$21,603
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