BNBCalc.com Investment Analysis Report of 2 Elk Mountain Scenic Hwy, Asheville, NC 28804, USA

3 bed • 3.5 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

31.76% 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

31.76%

Cap Rate

14.61%

Return on Investment

47.83%

Annual Revenue

$99,712

AirDNA projects $364/night at 58% occupancy ($77,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,220

Annual Expenses

$26,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,531

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$831

Management & Platform Fees

$249

Platform Fee (i.e. Airbnb)

$249

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,962

Profit on this property

$73,069

Your total deduction

$191,573

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,573)

-$41,573

Your old tax bill

$45,000

Your new tax bill

-$12,472

Estimated tax savings

$57,472

property-location

2 Elk Mountain Scenic Hwy Asheville, North Carolina, 28804

3 bed • 3.5 bath • 6 guests

Purchase Price

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$99,712

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.76%

Cap Rate

14.61%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Your total deduction

$30,797

Your adjusted annual income

$150,000 - $30,797 = $119,203

Taxes on $119,203 (30%)

$35,761

Your old tax bill

$45,000

Your new tax bill

$35,761

Estimated tax savings

$9,239

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com