BNBCalc.com Investment Analysis Report of 1144 Noah Stevenson Rd, Bee Spring, KY 42207, USA

4 bed • 3 bath • 12 guests • $455,000

BNB

Calc

Return Metrics

21.13% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.13%

Cap Rate

12.1%

Return on Investment

36.83%

Annual Revenue

$78,893

AirDNA projects $270/night at 72% occupancy ($71,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,985

Annual Expenses

$23,816

Utilities

$430

Internet + TV

$90

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,357

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$657

Management & Platform Fees

$197

Platform Fee (i.e. Airbnb)

$197

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

$21,595

Deductible property tax

$4,505

Est. Depreciation Value

$216,437

Profit on this property

$55,077

Your total deduction

$187,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,459)

-$37,459

Your old tax bill

$45,000

Your new tax bill

-$11,238

Estimated tax savings

$56,238

1144 Noah Stevenson Rd

Bee Spring, Kentucky, 42207

4 bed • 3 bath • 12 guests • $455,000

Annual Revenue

$78,893

Profit (Cash Flow)

$24,393

Cap Rate

12.1%

Annual Revenue

$78,893

AirDNA projects $270/night at 72% occupancy ($71,003)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.13% 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

21.13%

Cap Rate

12.1%

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 estimated deduction will be...

Deductible mortgage interest

$21,595

Deductible property tax

$4,505

Your total deduction

$39,955

Your adjusted annual income

$150,000 - $39,955 = $110,045

Taxes on $110,045 (30%)

$33,013

Your old tax bill

$45,000

Your new tax bill

$33,013

Estimated tax savings

$11,987

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