BNBCalc.com Investment Analysis Report of 33 Sandhurst Dr, Asheville, NC 28806, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

20.18% 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

20.18%

Cap Rate

11.95%

Return on Investment

35.59%

Annual Revenue

$56,956

AirDNA projects $226/night at 65% occupancy ($53,654).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,084

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$475

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$35,872

Your total deduction

$124,946

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,946)

$25,054

Your old tax bill

$45,000

Your new tax bill

$7,516

Estimated tax savings

$37,484

property-location

33 Sandhurst Dr Asheville, North Carolina, 28806-1040

3 bed • 2 bath • 6 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$56,956

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.18%

Cap Rate

11.95%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$27,058

Your adjusted annual income

$150,000 - $27,058 = $122,942

Taxes on $122,942 (30%)

$36,883

Your old tax bill

$45,000

Your new tax bill

$36,883

Estimated tax savings

$8,117

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