BNBCalc Short Term Rental Investment Analysis 135 Livingston Rd, Gilbertsville, KY 42044, USA

4 bed • 2 bath • 10 guests • $265,000

BNB

Calc

Annual Revenue

$57,329

Profit (Cash Flow)

$18,920

Cap Rate

13.9%

Annual Revenue

$57,329

AirDNA projects $327/night at 48% occupancy ($57,328).

BNB Calc projects a 48% occupancy rate, $327 rate per night.

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

Return Metrics

26.47% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,919	$37,839	$56,759	$75,679	$94,599	$189,199	$567,597
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,603	$5,367	$8,301	$11,417	$14,724	$34,586	$212,000
Down Payment	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000
Property Appreciation	$7,950	$16,138	$24,572	$33,259	$42,207	$91,137	$378,224
Total Return	$82,473	$112,345	$142,634	$173,356	$204,531	$367,923	$1,210,821

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.47%

Cap Rate

13.88%

Return on Investment

41.25%

135 Livingston Rd Gilbertsville, Kentucky, 42044

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,271/mo

Inquire about this property

Contact Agent

$57,329

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

2.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.47%

Cap Rate

13.88%

Return on Investment

41.25%

STR 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 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