BNBCalc.com Investment Analysis Report of 64 Crystal June Ln, Asheville, NC 28803, USA

3 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

29.94% 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

29.94%

Cap Rate

10.89%

Return on Investment

60.75%

Annual Revenue

$71,529

AirDNA projects $272/night at 59% occupancy ($58,614).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,420

Annual Expenses

$17,039

Utilities

$295

Internet + TV

$100

Water/Sewer

$30

Garbage

$50

Electric

$115

Gas

$0

Other

$0

Maintenance

$946

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$596

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

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

$28,951

Deductible property tax

$900

Est. Depreciation Value

$230,282

Profit on this property

$54,491

Your total deduction

$205,643

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,643)

-$55,643

Your old tax bill

$45,000

Your new tax bill

-$16,693

Estimated tax savings

$61,693

property-location

64 Crystal June Ln Asheville, North Carolina, 28803-4628

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$71,529

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

29.94%

Cap Rate

10.89%

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

$28,951

Deductible property tax

$900

Your total deduction

$48,843

Your adjusted annual income

$150,000 - $48,843 = $101,157

Taxes on $101,157 (30%)

$30,347

Your old tax bill

$45,000

Your new tax bill

$30,347

Estimated tax savings

$14,653

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