BNBCalc Short Term Rental Investment Analysis 1220 Logan St, Louisville, KY 40204, USA

2 bed • 1 bath • 6 guests • $245,000

BNB

Calc

Annual Revenue

$45,298

Profit (Cash Flow)

$8,432

Cap Rate

10.8%

Annual Revenue

$45,298

AirDNA projects $159/night at 59% occupancy ($34,263).

BNB Calc projects a 78% occupancy rate, $159 rate per night.

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

Return Metrics

16.74% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,432	$16,864	$25,296	$33,728	$42,160	$84,320	$252,961
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$208,250	$208,250	$208,250	$208,250	$208,250	$208,250	$208,250
Down Payment	$36,750	$36,750	$36,750	$36,750	$36,750	$36,750	$36,750
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$260,782	$276,784	$293,014	$309,477	$326,182	$413,580	$847,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.74%

Cap Rate

10.79%

Return on Investment

36.22%

1220 Logan St Louisville, Kentucky, 40204-2462

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$45,298

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,432

Profit

Revenue

$45,298

Operating Expenses

$18,849

Operating Income

$26,449

Mortgage & Taxes

$18,017

Profit (Cash Flow)

$8,432

$50,350

Cash Investment

Down Payment

$36,750

Renos & Furnishing

$6,250

Closing Costs

$7,350

Total

$50,350

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.74%

Cap Rate

10.79%

Return on Investment

36.22%

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

$12,793

Deductible property tax

$2,695

Your total deduction

$16,647

Your adjusted annual income

$150,000 - $16,647 = $133,353

Taxes on $133,353 (30%)

$40,006

Your old tax bill

$45,000

Your new tax bill

$40,006

Estimated tax savings

$4,994

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