BNBCalc.com Investment Analysis Report of 1416 E Breckinridge St, Louisville, KY 40204, USA

2 bed • 1 bath • 4 guests • $274,900

BNB

Calc

Return Metrics

-0.71% 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

-0.71%

Cap Rate

6.56%

Return on Investment

15.04%

Annual Revenue

$36,466

AirDNA projects $156/night at 64% occupancy ($36,465).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,535

Annual Expenses

$18,421

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$304

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$13,047

Deductible property tax

$2,722

Est. Depreciation Value

$130,609

Profit on this property

$18,045

Your total deduction

$128,332

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,332)

$21,668

Your old tax bill

$45,000

Your new tax bill

$6,500

Estimated tax savings

$38,500

1416 E Breckinridge St Louisville, Kentucky, 40204-1708

2 bed • 1 bath • 4 guests • $274,900

Annual Revenue

$36,466

Profit (Cash Flow)

-$495

Cap Rate

6.6%

Annual Revenue

$36,466

AirDNA projects $156/night at 64% occupancy ($36,466)

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 (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

$13,047

Deductible property tax

$2,722

Your total deduction

$39,324

Your adjusted annual income

$150,000 - $39,324 = $110,676

Taxes on $110,676 (30%)

$33,203

Your old tax bill

$45,000

Your new tax bill

$33,203

Estimated tax savings

$11,797

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