51 Mark Twain Rd
Asheville, North Carolina, 28805-9725
4 bed • 2 bath • 12 guests • $530,000
Annual Revenue
$84,737
Profit (Cash Flow)
$15,089
Cap Rate
11.3%
Annual Revenue
AirDNA projects $329/night at 58% occupancy ($69,696)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.22% 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
11.22%
Cap Rate
11.32%
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
$35,791
Deductible property tax
$5,830
Your total deduction
$61,871
Your adjusted annual income
$150,000 - $61,871 = $88,129
Taxes on $88,129 (30%)
$26,439
Your old tax bill
$45,000
Your new tax bill
$26,439
Estimated tax savings
$18,561
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