1144 Noah Stevenson Rd
Bee Spring, Kentucky, 42207
4 bed • 3 bath • 12 guests • $455,000
Annual Revenue
$78,892
Profit (Cash Flow)
$24,392
Cash on Cash Return
21.1%
Annual Revenue
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
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
$21,594
Deductible property tax
$4,504
Your total deduction
$44,771
Your adjusted annual income
$150,000 - $44,771 = $105,228
Taxes on $105,228 (30%)
$31,568
Your old tax bill
$45,000
Your new tax bill
$31,568
Estimated tax savings
$13,431
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