BNBCalc.com Investment Analysis Report of 51 Mark Twain Rd, Asheville, NC 28805, USA

4 bed • 2 bath • 12 guests • $530,000

BNB

Calc

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%

Return on Investment

25.44%

Annual Revenue

$84,737

AirDNA projects $329/night at 58% occupancy ($69,695).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,058

Annual Expenses

$24,696

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,406

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$706

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

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

$35,791

Deductible property tax

$5,830

Est. Depreciation Value

$252,099

Profit on this property

$60,041

Your total deduction

$233,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,679)

-$83,679

Your old tax bill

$45,000

Your new tax bill

-$25,104

Estimated tax savings

$70,104

property-location

51 Mark Twain Rd Asheville, North Carolina, 28805-9725

4 bed • 2 bath • 12 guests

Est. $2,542/mo

Agent

Inquire about this property

Contact Agent

$84,737

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.22%

Cap Rate

11.32%

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

$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