BNBCalc Short Term Rental Investment Analysis 1111 Logan St, Louisville, KY 40204, USA

2 bed • 1 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$34,830

Profit (Cash Flow)

$358

Cap Rate

6.9%

Annual Revenue

$34,830

AirDNA projects $149/night at 64% occupancy ($34,829).

BNB Calc projects a 64% occupancy rate, $149 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0.56% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$357	$715	$1,072	$1,430	$1,787	$3,575	$10,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$257,857	$265,940	$274,254	$282,807	$291,606	$339,555	$617,543

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.56%

Cap Rate

6.88%

Return on Investment

16.17%

1111 Logan St Louisville, Kentucky, 40204-2420

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$34,830

Annual Revenue

Projected nightly rate is $149/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$358

Profit

Revenue

$34,830

Operating Expenses

$17,608

Operating Income

$17,222

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$358

$63,750

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,250

Closing Costs

$7,500

Total

$63,750

DSCR Ratio

Acceptable

1.02

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.56%

Cap Rate

6.88%

Return on Investment

16.17%

STR 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

$11,865

Deductible property tax

$2,475

Your total deduction

$25,272

Your adjusted annual income

$150,000 - $25,272 = $124,728

Taxes on $124,728 (30%)

$37,418

Your old tax bill

$45,000

Your new tax bill

$37,418

Estimated tax savings

$7,582

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