BNBCalc.com Investment Analysis Report of 1312 E Washington St, Louisville, KY 40206, USA

3 bed • 2 bath • 6 guests • $529,900

BNB

Calc

Return Metrics

-7.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.04%

Cap Rate

5.01%

Return on Investment

9.13%

Annual Revenue

$46,240

AirDNA projects $211/night at 60% occupancy ($46,239).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,691

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$25,150

Deductible property tax

$5,246

Est. Depreciation Value

$249,493

Profit on this property

$26,549

Your total deduction

$253,340

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,340)

-$103,340

Your old tax bill

$45,000

Your new tax bill

-$31,002

Estimated tax savings

$76,002

1312 E Washington St

Louisville, Kentucky, 40206-1827

3 bed • 2 bath • 6 guests • $529,900

Annual Revenue

$46,240

Profit (Cash Flow)

-$9,187

Cap Rate

5.0%

Annual Revenue

$46,240

AirDNA projects $211/night at 60% occupancy ($46,240)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.04%

Cap Rate

5.01%

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

$25,150

Deductible property tax

$5,246

Your total deduction

$83,355

Your adjusted annual income

$150,000 - $83,355 = $66,645

Taxes on $66,645 (30%)

$19,993

Your old tax bill

$45,000

Your new tax bill

$19,993

Estimated tax savings

$25,007

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