1080 Baxter Ave
Louisville, Kentucky, 40204-1655
2 bed • 1 bath • 4 guests • $239,000
Annual Revenue
$35,611
Profit (Cash Flow)
-$1,886
Cash on Cash Return
-3.1%
Annual Revenue
AirDNA projects $150/night at 65% occupancy ($35,611).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.08%
Cap Rate
5.95%
Tax Calculator
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
$11,343
Deductible property tax
$2,366
Your total deduction
$38,603
Your adjusted annual income
$150,000 - $38,603 = $111,396
Taxes on $111,396 (30%)
$33,418
Your old tax bill
$45,000
Your new tax bill
$33,418
Estimated tax savings
$11,581
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