BNBCalc.com Investment Analysis Report of 54 Mardell Cir, Asheville, NC 28806, USA

5 bed • 1 bath • 9 guests • $325,000

BNB

Calc

Return Metrics

66.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

66.97%

Cap Rate

24.67%

Return on Investment

81.85%

Annual Revenue

$107,886

AirDNA projects $547/night at 54% occupancy ($107,885).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,309

Annual Expenses

$27,705

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,599

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$899

Management & Platform Fees

$270

Platform Fee (i.e. Airbnb)

$270

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$157,523

Profit on this property

$80,181

Your total deduction

$95,985

So, your new taxable income is your previous income minus your total deduction ($150,000 - $95,985)

$54,015

Your old tax bill

$45,000

Your new tax bill

$16,204

Estimated tax savings

$28,796

54 Mardell Cir Asheville, North Carolina, 28806-3532

5 bed • 1 bath • 9 guests • $325,000

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

$107,886

Profit (Cash Flow)

$58,269

Cap Rate

24.7%

Annual Revenue

$107,886

AirDNA projects $547/night at 54% occupancy ($107,886)

Occupancy Rate

Avg Daily Rate

Return Metrics

66.97% 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

66.97%

Cap Rate

24.67%

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

$15,425

Deductible property tax

$3,217

Your total deduction

-$11,423

Your adjusted annual income

$150,000 - -$11,423 = $161,423

Taxes on $161,423 (30%)

$48,427

Your old tax bill

$45,000

Your new tax bill

$48,427

Estimated tax savings

-$3,427

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