92 Magnolia Farms Dr
Asheville, North Carolina, 28806-8857
4 bed • 3.5 bath • 10 guests • $755,000
Annual Revenue
$105,482
Profit (Cash Flow)
$28,230
Cap Rate
11.0%
Annual Revenue
AirDNA projects $361/night at 68% occupancy ($89,660)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.89% 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
25.89%
Cap Rate
10.98%
Tax Calculator (USA)
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
$43,716
Deductible property tax
$3,192
Your total deduction
$77,004
Your adjusted annual income
$150,000 - $77,004 = $72,996
Taxes on $72,996 (30%)
$21,899
Your old tax bill
$45,000
Your new tax bill
$21,899
Estimated tax savings
$23,101
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