BNBCalc Short Term Rental Investment Analysis 1312 E Washington St, Louisville, KY 40206, USA

3 bed • 2 bath • 6 guests • $529,900

BNB

Calc

Annual Revenue

$46,240

Profit (Cash Flow)

-$8,597

Cap Rate

5.1%

Annual Revenue

$46,240

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

BNB Calc projects a 60% occupancy rate, $211 rate per night.

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

Return Metrics

-6.59% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,596	-$17,193	-$25,790	-$34,386	-$42,983	-$85,966	-$257,900
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$423,920	$423,920	$423,920	$423,920	$423,920	$423,920	$423,920
Down Payment	$105,980	$105,980	$105,980	$105,980	$105,980	$105,980	$105,980
Property Appreciation	$15,897	$32,270	$49,136	$66,507	$84,399	$182,241	$756,306
Total Return	$537,200	$544,977	$553,245	$562,020	$571,315	$626,174	$1,028,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.59%

Cap Rate

5.12%

Return on Investment

9.59%

1312 E Washington St Louisville, Kentucky, 40206-1827

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,542/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$46,240

Annual Revenue

AirDNA projects $211/night at 60% occupancy ($46,239.89).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,597

Profit

Revenue

$46,240

Operating Expenses

$19,091

Operating Income

$27,149

Mortgage & Taxes

$35,745

Profit (Cash Flow)

-$8,597

$130,377

Cash Investment

Down Payment

$105,980

Renos & Furnishing

$8,500

Closing Costs

$15,897

Total

$130,377

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.59%

Cap Rate

5.12%

Return on Investment

9.59%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$25,150

Deductible property tax

$5,246

Your total deduction

$123,734

Your adjusted annual income

$150,000 - $123,734 = $26,266

Taxes on $26,266 (30%)

$7,880

Your old tax bill

$45,000

Your new tax bill

$7,880

Estimated tax savings

$37,120