BNBCalc.com Investment Analysis Report of 65 Liberty St, Asheville, NC 28803, USA

3 bed • 1 bath • 4 guests • $360,000

BNB

Calc

Return Metrics

15.15% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.15%

Cap Rate

10.57%

Return on Investment

30.9%

Annual Revenue

$59,487

AirDNA projects $267/night at 61% occupancy ($59,487).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,784

Annual Expenses

$21,413

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,196

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$496

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$171,083

Profit on this property

$38,074

Your total deduction

$153,659

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,659)

-$3,659

Your old tax bill

$45,000

Your new tax bill

-$1,098

Estimated tax savings

$46,098

65 Liberty St Asheville, North Carolina, 28803-1111

3 bed • 1 bath • 4 guests • $360,000

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

$59,487

Profit (Cash Flow)

$13,798

Cap Rate

10.6%

Annual Revenue

$59,487

AirDNA projects $267/night at 61% occupancy ($59,487)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.15% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.15%

Cap Rate

10.57%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$37,067

Your adjusted annual income

$150,000 - $37,067 = $112,933

Taxes on $112,933 (30%)

$33,880

Your old tax bill

$45,000

Your new tax bill

$33,880

Estimated tax savings

$11,120

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