BNBCalc.com Investment Analysis Report of 135 Livingston Rd, Gilbertsville, KY 42044, USA

4 bed • 2 bath • 10 guests • $265,000

BNB

Calc

Return Metrics

25.65% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.65%

Cap Rate

13.65%

Return on Investment

40.42%

Annual Revenue

$57,329

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,761

Annual Expenses

$21,133

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,178

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$478

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$12,577

Deductible property tax

$2,623

Est. Depreciation Value

$128,769

Profit on this property

$36,196

Your total deduction

$107,774

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,774)

$42,226

Your old tax bill

$45,000

Your new tax bill

$12,668

Estimated tax savings

$32,332

135 Livingston Rd

Gilbertsville, Kentucky, 42044

4 bed • 2 bath • 10 guests • $265,000

Annual Revenue

$57,329

Profit (Cash Flow)

$18,328

Cap Rate

13.7%

Annual Revenue

$57,329

AirDNA projects $327/night at 48% occupancy ($57,329)

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 (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

$12,577

Deductible property tax

$2,623

Your total deduction

$19,966

Your adjusted annual income

$150,000 - $19,966 = $130,034

Taxes on $130,034 (30%)

$39,010

Your old tax bill

$45,000

Your new tax bill

$39,010

Estimated tax savings

$5,990

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