BNBCalc.com Investment Analysis Report of 207 Edgewood Rd S, Asheville, NC 28804, USA

3 bed • 2 bath • 4 guests • $324,900

BNB

Calc

Return Metrics

21.73% 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

21.73%

Cap Rate

12.31%

Return on Investment

37.27%

Annual Revenue

$61,010

AirDNA projects $261/night at 64% occupancy ($61,010).

User selected values for this report: 64% occupancy rate, $261 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,751

Annual Expenses

$21,011

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,208

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$508

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$15,420

Deductible property tax

$3,217

Est. Depreciation Value

$107,891

Profit on this property

$39,999

Your total deduction

$86,529

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,529)

$63,471

Your old tax bill

$45,000

Your new tax bill

$19,041

Estimated tax savings

$25,959

property-location

207 Edgewood Rd S Asheville, North Carolina, 28804-1862

3 bed • 2 bath • 4 guests

Est. $1,558/mo

Agent

Inquire about this property

Contact Agent

$61,010

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.73%

Cap Rate

12.31%

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

$15,420

Deductible property tax

$3,217

Your total deduction

$13,862

Your adjusted annual income

$150,000 - $13,862 = $136,138

Taxes on $136,138 (30%)

$40,841

Your old tax bill

$45,000

Your new tax bill

$40,841

Estimated tax savings

$4,159

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