664 New Haw Creek Rd Asheville, North Carolina, 28805-1441
5 bed • 3 bath • 15 guests • $480,000
Annual Revenue
$125,279
Profit (Cash Flow)
$62,936
Cap Rate
19.9%
Annual Revenue
AirDNA projects $686/night at 50% occupancy ($125,279)
Occupancy Rate
Avg Daily Rate
Return Metrics
51.1% 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
51.1%
Cap Rate
19.85%
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
$22,781
Deductible property tax
$4,752
Your total deduction
$5,212
Your adjusted annual income
$150,000 - $5,212 = $144,788
Taxes on $144,788 (30%)
$43,437
Your old tax bill
$45,000
Your new tax bill
$43,437
Estimated tax savings
$1,563
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