BNBCalc.com Investment Analysis Report of 5 Woodbridge Park Dr, Asheville, NC 28803, USA

3 bed • 2 bath • 8 guests • $480,000

BNB

Calc

Return Metrics

6.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.59%

Cap Rate

8.37%

Return on Investment

22.67%

Annual Revenue

$61,953

AirDNA projects $257/night at 66% occupancy ($61,952).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,811

Annual Expenses

$21,734

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,216

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$516

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$22,781

Deductible property tax

$4,752

Est. Depreciation Value

$226,511

Profit on this property

$40,219

Your total deduction

$213,825

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,825)

-$63,825

Your old tax bill

$45,000

Your new tax bill

-$19,148

Estimated tax savings

$64,148

5 Woodbridge Park Dr Asheville, North Carolina, 28803-0155

3 bed • 2 bath • 8 guests • $480,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$61,953

Profit (Cash Flow)

$7,843

Cap Rate

8.4%

Annual Revenue

$61,953

AirDNA projects $257/night at 66% occupancy ($61,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.59%

Cap Rate

8.37%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$59,489

Your adjusted annual income

$150,000 - $59,489 = $90,511

Taxes on $90,511 (30%)

$27,153

Your old tax bill

$45,000

Your new tax bill

$27,153

Estimated tax savings

$17,847

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