86 Annandale Ave Asheville, North Carolina, 28801-1341
3 bed • 2 bath • 6 guests • $535,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$98,682
Profit (Cash Flow)
$22,685
Cap Rate
13.5%
Annual Revenue
AirDNA projects $342/night at 79% occupancy ($98,682)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.24% 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
17.24%
Cap Rate
13.49%
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
$42,722
Deductible property tax
$5,885
Your total deduction
$56,692
Your adjusted annual income
$150,000 - $56,692 = $93,308
Taxes on $93,308 (30%)
$27,992
Your old tax bill
$45,000
Your new tax bill
$27,992
Estimated tax savings
$17,008
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