1732 Deer Run Dr
Burlington, Kentucky, 41005-9374
4 bed • 3 bath • 8 guests • $146,000
Annual Revenue
$27,393
Profit (Cash Flow)
$312
Cash on Cash Return
0.7%
Annual Revenue
AirDNA projects $170/night at 91% occupancy ($56,503).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.7% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.7%
Cap Rate
6.95%
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
$6,929
Deductible property tax
$1,445
Your total deduction
$26,559
Your adjusted annual income
$150,000 - $26,559 = $123,440
Taxes on $123,440 (30%)
$37,032
Your old tax bill
$45,000
Your new tax bill
$37,032
Estimated tax savings
$7,967
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