BNBCalc.com Investment Analysis Report of 1405 Rufer Ave, Louisville, KY 40204, USA

2 bed • 2 bath • 4 guests • $350,000

BNB

Calc

Return Metrics

-3.21% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.21%

Cap Rate

5.94%

Return on Investment

12.8%

Annual Revenue

$39,644

AirDNA projects $162/night at 67% occupancy ($39,643).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,834

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,357

Profit on this property

$20,810

Your total deduction

$164,624

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,624)

-$14,624

Your old tax bill

$45,000

Your new tax bill

-$4,387

Estimated tax savings

$49,387

1405 Rufer Ave Louisville, Kentucky, 40204-1631

2 bed • 2 bath • 4 guests • $350,000

Annual Revenue

$39,644

Profit (Cash Flow)

-$2,794

Cap Rate

5.9%

Annual Revenue

$39,644

AirDNA projects $162/night at 67% occupancy ($39,644)

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 (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

$16,611

Deductible property tax

$3,465

Your total deduction

$51,952

Your adjusted annual income

$150,000 - $51,952 = $98,048

Taxes on $98,048 (30%)

$29,414

Your old tax bill

$45,000

Your new tax bill

$29,414

Estimated tax savings

$15,586

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