28 Wentworth Ave
Asheville, North Carolina, 28803-9693
3 bed • 2.5 bath • 10 guests • $479,000
Annual Revenue
$72,925
Profit (Cash Flow)
$17,460
Cap Rate
10.4%
Annual Revenue
AirDNA projects $298/night at 67% occupancy ($72,925)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.69% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.69%
Cap Rate
10.38%
Tax Calculator (USA)
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
$22,734
Deductible property tax
$4,742
Your total deduction
$49,763
Your adjusted annual income
$150,000 - $49,763 = $100,237
Taxes on $100,237 (30%)
$30,071
Your old tax bill
$45,000
Your new tax bill
$30,071
Estimated tax savings
$14,929
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