8 Deanwood Cir Asheville, North Carolina, 28803-1847
2 bed • 3 bath • 6 guests • $425,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$55,225
Profit (Cash Flow)
$5,698
Cap Rate
8.1%
Annual Revenue
AirDNA projects $270/night at 56% occupancy ($55,225)
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 (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
$20,171
Deductible property tax
$4,208
Your total deduction
$53,769
Your adjusted annual income
$150,000 - $53,769 = $96,231
Taxes on $96,231 (30%)
$28,869
Your old tax bill
$45,000
Your new tax bill
$28,869
Estimated tax savings
$16,131
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