1311 E Breckinridge St
Louisville, Kentucky, 40204-1705
2 bed • 1 bath • 4 guests • $270,000
Annual Revenue
$36,798
Profit (Cash Flow)
$130
Cash on Cash Return
0.2%
Annual Revenue
AirDNA projects $155/night at 65% occupancy ($36,798).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.19% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.19%
Cap Rate
6.79%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$40,833
Your adjusted annual income
$150,000 - $40,833 = $109,166
Taxes on $109,166 (30%)
$32,750
Your old tax bill
$45,000
Your new tax bill
$32,750
Estimated tax savings
$12,249
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