BNBCalc.com Investment Analysis Report of 2 Independence Blvd, Asheville, NC 28805, USA

6 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

25.24% 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

25.24%

Cap Rate

14.89%

Return on Investment

37.58%

Annual Revenue

$104,927

AirDNA projects $504/night at 57% occupancy ($104,927).

User selected values for this report: 56.99999999999999% occupancy rate, $504 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,227

Annual Expenses

$26,721

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,574

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$874

Management & Platform Fees

$262

Platform Fee (i.e. Airbnb)

$262

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$189,746

Profit on this property

$78,207

Your total deduction

$141,654

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,654)

$8,346

Your old tax bill

$45,000

Your new tax bill

$2,504

Estimated tax savings

$42,496

property-location

2 Independence Blvd Asheville, North Carolina, 28805-9729

6 bed • 3 bath • 12 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$104,927

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.24%

Cap Rate

14.89%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$24,917

Deductible property tax

$5,197

Your total deduction

$13,449

Your adjusted annual income

$150,000 - $13,449 = $136,551

Taxes on $136,551 (30%)

$40,965

Your old tax bill

$45,000

Your new tax bill

$40,965

Estimated tax savings

$4,035

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