70 Unaka Ave
Asheville, North Carolina, 28803-1331
5 bed • 3 bath • 10 guests • $419,000
Annual Revenue
$84,385
Profit (Cash Flow)
$20,975
Cash on Cash Return
19.2%
Annual Revenue
AirDNA projects $361/night at 64% occupancy ($84,385).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.22% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.22%
Cap Rate
14.25%
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
$33,459
Deductible property tax
$4,609
Your total deduction
$48,070
Your adjusted annual income
$150,000 - $48,070 = $101,929
Taxes on $101,929 (30%)
$30,578
Your old tax bill
$45,000
Your new tax bill
$30,578
Estimated tax savings
$14,421
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