135 Livingston Rd Gilbertsville, Kentucky, 42044
4 bed • 2 bath • 10 guests
Est. $1,271/mo

Inquire about this property
Contact Agent
$57,329
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$18,920
Profit
Revenue
$57,329
Operating Expenses
$20,533
Operating Income
$36,796
Mortgage & Taxes
$17,876
Profit (Cash Flow)
$18,920
$71,450
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$10,500
Closing Costs
$7,950
Total
$71,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.47%
Cap Rate
13.88%
STR Tax Calculator (USA)
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
$12,577
Deductible property tax
$2,623
Your total deduction
$8,782
Your adjusted annual income
$150,000 - $8,782 = $141,218
Taxes on $141,218 (30%)
$42,365
Your old tax bill
$45,000
Your new tax bill
$42,365
Estimated tax savings
$2,635
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com