61 Gaston Mountain Rd
Asheville, North Carolina, 28806-9100
4 bed • 3 bath • 10 guests • $975,000
Annual Revenue
$103,086
Profit (Cash Flow)
$10,245
Cash on Cash Return
4.4%
Annual Revenue
AirDNA projects $392/night at 72% occupancy ($103,086).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.35% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.35%
Cap Rate
7.79%
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
$46,274
Deductible property tax
$9,652
Your total deduction
$130,091
Your adjusted annual income
$150,000 - $130,091 = $19,908
Taxes on $19,908 (30%)
$5,972
Your old tax bill
$45,000
Your new tax bill
$5,972
Estimated tax savings
$39,027
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