BNBCalc.com Investment Analysis Report of 26 Clarendon Ave, Asheville, NC 28804, USA

3 bed • 2 bath • 8 guests • $295,500

BNB

Calc

Return Metrics

15.7% 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

15.7%

Cap Rate

10.8%

Return on Investment

31.09%

Annual Revenue

$52,438

AirDNA projects $293/night at 49% occupancy ($52,438).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,708

Annual Expenses

$20,497

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,137

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$437

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$14,025

Deductible property tax

$2,925

Est. Depreciation Value

$141,537

Profit on this property

$31,941

Your total deduction

$126,546

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,546)

$23,454

Your old tax bill

$45,000

Your new tax bill

$7,036

Estimated tax savings

$37,964

property-location

26 Clarendon Ave Asheville, North Carolina, 28804-1207

3 bed • 2 bath • 8 guests

Est. $1,417/mo

Agent

Inquire about this property

Contact Agent

$52,438

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.7%

Cap Rate

10.8%

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

$14,025

Deductible property tax

$2,925

Your total deduction

$30,069

Your adjusted annual income

$150,000 - $30,069 = $119,931

Taxes on $119,931 (30%)

$35,979

Your old tax bill

$45,000

Your new tax bill

$35,979

Estimated tax savings

$9,021

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