7 Ozark Spring Ln
Asheville, North Carolina, 28805-8600
4 bed • 4 bath • 12 guests • $765,000
Annual Revenue
$84,174
Profit (Cash Flow)
$7,951
Cash on Cash Return
4.3%
Annual Revenue
AirDNA projects $334/night at 69% occupancy ($84,174).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.25% 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
4.25%
Cap Rate
7.78%
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
$36,307
Deductible property tax
$7,573
Your total deduction
$103,797
Your adjusted annual income
$150,000 - $103,797 = $46,202
Taxes on $46,202 (30%)
$13,860
Your old tax bill
$45,000
Your new tax bill
$13,860
Estimated tax savings
$31,139
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