70 Unaka Ave
Asheville, North Carolina, 28803-1331
5 bed • 3 bath • 15 guests • $425,000
Annual Revenue
$84,385
Profit (Cash Flow)
$31,067
Cash on Cash Return
28.1%
Annual Revenue
AirDNA projects $361/night at 64% occupancy ($84,385).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.11% 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
28.11%
Cap Rate
14.05%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$35,262
Your adjusted annual income
$150,000 - $35,262 = $114,737
Taxes on $114,737 (30%)
$34,421
Your old tax bill
$45,000
Your new tax bill
$34,421
Estimated tax savings
$10,578
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