BNBCalc.com Investment Analysis Report of 3 Cole St, Asheville, NC 28803, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Return Metrics

25.54% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

25.54%

Cap Rate

13.36%

Return on Investment

40.9%

Annual Revenue

$60,287

AirDNA projects $262/night at 63% occupancy ($60,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,793

Annual Expenses

$21,517

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,202

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$502

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$139,004

Profit on this property

$38,770

Your total deduction

$116,868

So, your new taxable income is your previous income minus your total deduction ($150,000 - $116,868)

$33,132

Your old tax bill

$45,000

Your new tax bill

$9,939

Estimated tax savings

$35,061

3 Cole St Asheville, North Carolina, 28803-1419

3 bed • 2 bath • 6 guests • $290,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$60,287

Profit (Cash Flow)

$19,210

Cap Rate

13.4%

Annual Revenue

$60,287

AirDNA projects $262/night at 63% occupancy ($60,287)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.54% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.54%

Cap Rate

13.36%

Return on Investment

40.9%

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 estimated deduction will be...

Deductible mortgage interest

$13,764

Deductible property tax

$2,871

Your total deduction

$22,116

Your adjusted annual income

$150,000 - $22,116 = $127,884

Taxes on $127,884 (30%)

$38,365

Your old tax bill

$45,000

Your new tax bill

$38,365

Estimated tax savings

$6,635

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