BNBCalc Short Term Rental Investment Analysis 214 S 8th St, Louisville, KY 40202, USA

2 bed • 2 bath • 6 guests • $435,000

BNB

Calc

Annual Revenue

$44,005

Profit (Cash Flow)

-$4,140

Cap Rate

5.8%

Annual Revenue

$44,005

AirDNA projects $251/night at 48% occupancy ($44,004).

BNB Calc projects a 48% occupancy rate, $251 rate per night.

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

Return Metrics

-3.88% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,139	-$8,279	-$12,419	-$16,558	-$20,698	-$41,397	-$124,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,273	$8,810	$13,627	$18,741	$24,170	$56,773	$348,000
Down Payment	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$100,183	$114,022	$128,544	$143,778	$159,756	$251,979	$931,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.88%

Cap Rate

5.79%

Return on Investment

12.37%

214 S 8th St Louisville, Kentucky, 40202

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,086/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$44,005

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,140

Profit

Revenue

$44,005

Operating Expenses

$18,801

Operating Income

$25,204

Mortgage & Taxes

$29,344

Profit (Cash Flow)

-$4,140

$106,550

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$6,500

Closing Costs

$13,050

Total

$106,550

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.88%

Cap Rate

5.79%

Return on Investment

12.37%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$48,131

Your adjusted annual income

$150,000 - $48,131 = $101,869

Taxes on $101,869 (30%)

$30,561

Your old tax bill

$45,000

Your new tax bill

$30,561

Estimated tax savings

$14,439

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