664 New Haw Creek Rd
Asheville, North Carolina, 28805-1441
5 bed • 3 bath • 10 guests • $465,000
Annual Revenue
$135,607
Profit (Cash Flow)
$61,278
Cash on Cash Return
51.2%
Annual Revenue
AirDNA projects $714/night at 52% occupancy ($135,607).
Occupancy Rate
Avg Daily Rate
Return Metrics
51.19% 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
51.19%
Cap Rate
22.42%
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
$37,132
Deductible property tax
$5,115
Your total deduction
$14,447
Your adjusted annual income
$150,000 - $14,447 = $135,552
Taxes on $135,552 (30%)
$40,665
Your old tax bill
$45,000
Your new tax bill
$40,665
Estimated tax savings
$4,334
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