BNBCalc.com Investment Analysis Report of 16 Timberview Ct, Highland Heights, KY 41076, USA

3 bed • 2 bath • 10 guests • $176,000

BNB

Calc

Return Metrics

14.58% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.58%

Cap Rate

15.05%

Return on Investment

34.62%

Annual Revenue

$46,181

AirDNA projects $218/night at 58% occupancy ($46,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,640

Annual Expenses

$19,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$12,695

Deductible property tax

$1,936

Est. Depreciation Value

$86,499

Profit on this property

$26,498

Your total deduction

$74,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $74,633)

$75,367

Your old tax bill

$45,000

Your new tax bill

$22,610

Estimated tax savings

$22,390

16 Timberview Ct

Highland Heights, Kentucky, 41076-1616

3 bed • 2 bath • 10 guests • $176,000

Annual Revenue

$46,181

Profit (Cash Flow)

$7,142

Cap Rate

15.1%

Annual Revenue

$46,181

AirDNA projects $218/night at 58% occupancy ($46,181)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.58% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.58%

Cap Rate

15.05%

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

$12,695

Deductible property tax

$1,936

Your total deduction

$15,631

Your adjusted annual income

$150,000 - $15,631 = $134,369

Taxes on $134,369 (30%)

$40,311

Your old tax bill

$45,000

Your new tax bill

$40,311

Estimated tax savings

$4,689

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