135 Livingston Rd
Gilbertsville, Kentucky, 42044
4 bed • 2 bath • 10 guests • $265,000
Annual Revenue
$57,328
Profit (Cash Flow)
$18,327
Cash on Cash Return
25.7%
Annual Revenue
AirDNA projects $327/night at 48% occupancy ($57,328).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.65% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.65%
Cap Rate
13.65%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$24,670
Your adjusted annual income
$150,000 - $24,670 = $125,329
Taxes on $125,329 (30%)
$37,598
Your old tax bill
$45,000
Your new tax bill
$37,598
Estimated tax savings
$7,401
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