BNBCalc.com Investment Analysis Report of 1201 Everett Ave, Louisville, KY 40204, USA

5 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

29.87% 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

29.87%

Cap Rate

14.34%

Return on Investment

45.53%

Annual Revenue

$102,265

AirDNA projects $549/night at 51% occupancy ($102,264).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,248

Annual Expenses

$26,974

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,552

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$852

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$249,956

Profit on this property

$75,290

Your total deduction

$204,780

So, your new taxable income is your previous income minus your total deduction ($150,000 - $204,780)

-$54,780

Your old tax bill

$45,000

Your new tax bill

-$16,434

Estimated tax savings

$61,434

1201 Everett Ave Louisville, Kentucky, 40204-2201

5 bed • 3 bath • 12 guests • $525,000

Annual Revenue

$102,265

Profit (Cash Flow)

$39,878

Cap Rate

14.3%

Annual Revenue

$102,265

AirDNA projects $549/night at 51% occupancy ($102,265)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.87% 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

29.87%

Cap Rate

14.34%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$34,428

Your adjusted annual income

$150,000 - $34,428 = $115,572

Taxes on $115,572 (30%)

$34,671

Your old tax bill

$45,000

Your new tax bill

$34,671

Estimated tax savings

$10,329

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