8 Deanwood Cir
Asheville, North Carolina, 28803-1847
2 bed • 3 bath • 6 guests • $425,000
Annual Revenue
$55,224
Profit (Cash Flow)
$5,697
Cash on Cash Return
5.5%
Annual Revenue
AirDNA projects $270/night at 56% occupancy ($55,224).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.45% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.45%
Cap Rate
8.08%
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
$56,792
Your adjusted annual income
$150,000 - $56,792 = $93,207
Taxes on $93,207 (30%)
$27,962
Your old tax bill
$45,000
Your new tax bill
$27,962
Estimated tax savings
$17,037
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