BNBCalc.com Investment Analysis Report of 70 Unaka Ave, Asheville, NC 28803, USA

5 bed • 3 bath • 15 guests • $425,000

BNB

Calc

Return Metrics

28.11% 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

28.11%

Cap Rate

14.05%

Return on Investment

43.43%

Annual Revenue

$84,386

AirDNA projects $361/night at 64% occupancy ($84,385).

User selected values for this report: 64% occupancy rate, $361 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,054

Annual Expenses

$24,650

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$703

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$141,850

Profit on this property

$59,736

Your total deduction

$106,492

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,492)

$43,508

Your old tax bill

$45,000

Your new tax bill

$13,052

Estimated tax savings

$31,948

property-location

70 Unaka Ave Asheville, North Carolina, 28803-1331

5 bed • 3 bath • 15 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$84,386

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.11%

Cap Rate

14.05%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$10,935

Your adjusted annual income

$150,000 - $10,935 = $139,065

Taxes on $139,065 (30%)

$41,719

Your old tax bill

$45,000

Your new tax bill

$41,719

Estimated tax savings

$3,281

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