1201 Everett Ave
Louisville, Kentucky, 40204-2201
5 bed • 3 bath • 12 guests • $525,000
Annual Revenue
$102,264
Profit (Cash Flow)
$39,878
Cash on Cash Return
29.9%
Annual Revenue
AirDNA projects $549/night at 51% occupancy ($102,264).
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
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
$40,140
Your adjusted annual income
$150,000 - $40,140 = $109,859
Taxes on $109,859 (30%)
$32,957
Your old tax bill
$45,000
Your new tax bill
$32,957
Estimated tax savings
$12,042
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