1416 E Breckinridge St
Louisville, Kentucky, 40204-1708
2 bed • 1 bath • 4 guests • $274,900
Annual Revenue
$36,465
Profit (Cash Flow)
-$494
Cash on Cash Return
-0.7%
Annual Revenue
AirDNA projects $156/night at 64% occupancy ($36,465).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.71% 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
-0.71%
Cap Rate
6.56%
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
$13,047
Deductible property tax
$2,721
Your total deduction
$42,123
Your adjusted annual income
$150,000 - $42,123 = $107,876
Taxes on $107,876 (30%)
$32,362
Your old tax bill
$45,000
Your new tax bill
$32,362
Estimated tax savings
$12,637
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