BNBCalc Short Term Rental Investment Analysis 191 Meadow Park Ct, Mt Washington, KY 40047, USA

4 bed • 2 bath • 8 guests • $285,000

BNB

Calc

Annual Revenue

$39,644

Profit (Cash Flow)

$2,185

Cap Rate

7.5%

Annual Revenue

$39,644

AirDNA projects $162/night at 67% occupancy ($39,643).

BNB Calc projects a 67% occupancy rate, $162 rate per night.

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

Return Metrics

2.87% 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)	$2,184	$4,369	$6,554	$8,738	$10,923	$21,847	$65,541
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,799	$5,772	$8,928	$12,278	$15,836	$37,196	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$70,534	$84,498	$98,909	$113,787	$129,152	$214,059	$757,311

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.87%

Cap Rate

7.51%

Return on Investment

17.79%

191 Meadow Park Ct Mount Washington, Kentucky, 40047-6460

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$39,644

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,185

Profit

Revenue

$39,644

Operating Expenses

$18,234

Operating Income

$21,410

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$2,185

$76,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$10,500

Closing Costs

$8,550

Total

$76,050

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.87%

Cap Rate

7.51%

Return on Investment

17.79%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$27,499

Your adjusted annual income

$150,000 - $27,499 = $122,501

Taxes on $122,501 (30%)

$36,750

Your old tax bill

$45,000

Your new tax bill

$36,750

Estimated tax savings

$8,250

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