BNBCalc.com Investment Analysis Report of 86 Annandale Ave, Asheville, NC 28801, USA

3 bed • 2 bath • 6 guests • $535,000

BNB

Calc

Return Metrics

17.24% 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

17.24%

Cap Rate

13.49%

Return on Investment

30.09%

Annual Revenue

$98,682

AirDNA projects $342/night at 79% occupancy ($98,681).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,209

Annual Expenses

$26,509

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,522

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$822

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$42,722

Deductible property tax

$5,885

Est. Depreciation Value

$251,842

Profit on this property

$72,173

Your total deduction

$228,276

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,276)

-$78,276

Your old tax bill

$45,000

Your new tax bill

-$23,483

Estimated tax savings

$68,483

property-location

86 Annandale Ave Asheville, North Carolina, 28801-1341

3 bed • 2 bath • 6 guests

Est. $2,566/mo

Agent

Inquire about this property

Contact Agent

$98,682

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.24%

Cap Rate

13.49%

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

$42,722

Deductible property tax

$5,885

Your total deduction

$56,692

Your adjusted annual income

$150,000 - $56,692 = $93,308

Taxes on $93,308 (30%)

$27,992

Your old tax bill

$45,000

Your new tax bill

$27,992

Estimated tax savings

$17,008

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