BNBCalc Short Term Rental Investment Analysis 1416 E Breckinridge St, Louisville, KY 40204, USA

2 bed • 1 bath • 4 guests • $274,900

BNB

Calc

Annual Revenue

$36,466

Profit (Cash Flow)

$101

Cap Rate

6.8%

Annual Revenue

$36,466

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

BNB Calc projects a 64% occupancy rate, $156 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0.14% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$101	$202	$304	$405	$507	$1,014	$3,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,700	$5,567	$8,611	$11,843	$15,274	$35,878	$219,920
Down Payment	$54,980	$54,980	$54,980	$54,980	$54,980	$54,980	$54,980
Property Appreciation	$8,247	$16,741	$25,490	$34,502	$43,784	$94,542	$392,354
Total Return	$66,029	$77,492	$89,387	$101,732	$114,546	$186,415	$670,299

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.14%

Cap Rate

6.78%

Return on Investment

15.9%

1416 E Breckinridge St Louisville, Kentucky, 40204-1708

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$36,466

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$101

Profit

Revenue

$36,466

Operating Expenses

$17,821

Operating Income

$18,645

Mortgage & Taxes

$18,544

Profit (Cash Flow)

$101

$69,477

Cash Investment

Down Payment

$54,980

Renos & Furnishing

$6,250

Closing Costs

$8,247

Total

$69,477

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.14%

Cap Rate

6.78%

Return on Investment

15.9%

STR 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 est deduction will be...

Deductible mortgage interest

$13,047

Deductible property tax

$2,722

Your total deduction

$27,995

Your adjusted annual income

$150,000 - $27,995 = $122,005

Taxes on $122,005 (30%)

$36,602

Your old tax bill

$45,000

Your new tax bill

$36,602

Estimated tax savings

$8,398

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com