90 Rice Branch Rd
Asheville, North Carolina, 28804
4 bed • 2 bath • 10 guests • $399,000
Annual Revenue
$80,645
Profit (Cash Flow)
$26,973
Cash on Cash Return
26.4%
Annual Revenue
AirDNA projects $320/night at 69% occupancy ($80,645).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.37% 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
26.37%
Cap Rate
14.15%
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
$23,753
Deductible property tax
$4,389
Your total deduction
$37,019
Your adjusted annual income
$150,000 - $37,019 = $112,980
Taxes on $112,980 (30%)
$33,894
Your old tax bill
$45,000
Your new tax bill
$33,894
Estimated tax savings
$11,105
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