BNBCalc.com Investment Analysis Report of 92 Magnolia Farms Drive, Asheville, NC, USA

4 bed • 3.5 bath • 10 guests • $755,000

BNB

Calc

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%

Return on Investment

53.63%

Annual Revenue

$105,482

AirDNA projects $361/night at 68% occupancy ($89,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,878

Annual Expenses

$22,533

Utilities

$255

Internet + TV

$70

Water/Sewer

$30

Garbage

$0

Electric

$115

Gas

$40

Other

$0

Maintenance

$1,359

Property Insurance

$150

HOA

$30

Landscaping

$150

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$879

Management & Platform Fees

$264

Platform Fee (i.e. Airbnb)

$264

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

$43,716

Deductible property tax

$3,192

Est. Depreciation Value

$354,686

Profit on this property

$82,950

Your total deduction

$318,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $318,644)

-$168,644

Your old tax bill

$45,000

Your new tax bill

-$50,593

Estimated tax savings

$95,593

property-location

92 Magnolia Farms Dr Asheville, North Carolina, 28806-8857

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $3,621/mo

Agent

Inquire about this property

Contact Agent

$105,482

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.89%

Cap Rate

10.98%

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

$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