1405 Rufer Ave
Louisville, Kentucky, 40204-1631
2 bed • 2 bath • 4 guests • $350,000
Annual Revenue
$39,643
Profit (Cash Flow)
-$2,794
Cash on Cash Return
-3.2%
Annual Revenue
AirDNA projects $162/night at 67% occupancy ($39,643).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.21% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.21%
Cap Rate
5.94%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$54,863
Your adjusted annual income
$150,000 - $54,863 = $95,136
Taxes on $95,136 (30%)
$28,540
Your old tax bill
$45,000
Your new tax bill
$28,540
Estimated tax savings
$16,459
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