BNBCalc.com Investment Analysis Report of 1311 E Breckinridge St, Louisville, KY 40204, USA

2 bed • 1 bath • 4 guests • $270,000

BNB

Calc

Return Metrics

0.19% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.19%

Cap Rate

6.79%

Return on Investment

15.92%

Annual Revenue

$36,798

AirDNA projects $155/night at 65% occupancy ($36,798).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,539

Annual Expenses

$18,464

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,007

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$307

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$128,352

Profit on this property

$18,335

Your total deduction

$125,505

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,505)

$24,495

Your old tax bill

$45,000

Your new tax bill

$7,348

Estimated tax savings

$37,652

1311 E Breckinridge St Louisville, Kentucky, 40204-1705

2 bed • 1 bath • 4 guests • $270,000

Annual Revenue

$36,798

Profit (Cash Flow)

$131

Cap Rate

6.8%

Annual Revenue

$36,798

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 (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

$12,814

Deductible property tax

$2,673

Your total deduction

$38,033

Your adjusted annual income

$150,000 - $38,033 = $111,967

Taxes on $111,967 (30%)

$33,590

Your old tax bill

$45,000

Your new tax bill

$33,590

Estimated tax savings

$11,410

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