BNBCalc.com Investment Analysis Report of 57 Hickory Tree Rd, Asheville, NC 28805, USA

3 bed • 2 bath • 8 guests • $449,000

BNB

Calc

Return Metrics

5.77% 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

5.77%

Cap Rate

7.68%

Return on Investment

22.56%

Annual Revenue

$55,408

AirDNA projects $185/night at 82% occupancy ($55,407).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,740

Annual Expenses

$20,883

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,162

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$462

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$17,718

Deductible property tax

$4,939

Est. Depreciation Value

$212,233

Profit on this property

$34,525

Your total deduction

$200,365

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,365)

-$50,365

Your old tax bill

$45,000

Your new tax bill

-$15,110

Estimated tax savings

$60,110

property-location

57 Hickory Tree Rd Asheville, North Carolina, 28805-1616

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,154/mo

Agent

Inquire about this property

Contact Agent

$55,408

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.77%

Cap Rate

7.68%

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

$17,718

Deductible property tax

$4,939

Your total deduction

$55,751

Your adjusted annual income

$150,000 - $55,751 = $94,249

Taxes on $94,249 (30%)

$28,275

Your old tax bill

$45,000

Your new tax bill

$28,275

Estimated tax savings

$16,725

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