BNBCalc.com Investment Analysis Report of 7 Ozark Spring Ln, Asheville, NC 28805, USA

4 bed • 4 bath • 12 guests • $765,000

BNB

Calc

Return Metrics

4.25% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.25%

Cap Rate

7.78%

Return on Investment

20.54%

Annual Revenue

$84,174

AirDNA projects $334/night at 69% occupancy ($84,174).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,052

Annual Expenses

$24,623

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,401

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$701

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

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

$36,308

Deductible property tax

$7,573

Est. Depreciation Value

$359,372

Profit on this property

$59,551

Your total deduction

$343,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $343,701)

-$193,701

Your old tax bill

$45,000

Your new tax bill

-$58,110

Estimated tax savings

$103,110

property-location

7 Ozark Spring Ln Asheville, North Carolina, 28805-8600

4 bed • 4 bath • 12 guests

Est. $3,669/mo

Agent

Inquire about this property

Contact Agent

$84,174

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.25%

Cap Rate

7.78%

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

$36,308

Deductible property tax

$7,573

Your total deduction

$98,869

Your adjusted annual income

$150,000 - $98,869 = $51,131

Taxes on $51,131 (30%)

$15,339

Your old tax bill

$45,000

Your new tax bill

$15,339

Estimated tax savings

$29,661

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