BNBCalc.com Investment Analysis Report of 224 Girl Scout Rd, Glasgow, KY 42141, USA

3 bed • 2 bath • 8 guests • $270,000

BNB

Calc

Return Metrics

12% 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

12%

Cap Rate

9.88%

Return on Investment

27.23%

Annual Revenue

$46,393

AirDNA projects $174/night at 73% occupancy ($46,393).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,643

Annual Expenses

$19,711

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,087

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$387

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$129,792

Profit on this property

$26,682

Your total deduction

$118,598

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,598)

$31,402

Your old tax bill

$45,000

Your new tax bill

$9,421

Estimated tax savings

$35,579

224 Girl Scout Rd

Glasgow, Kentucky, 42141

3 bed • 2 bath • 8 guests • $270,000

Annual Revenue

$46,393

Profit (Cash Flow)

$8,478

Cap Rate

9.9%

Annual Revenue

$46,393

AirDNA projects $174/night at 73% occupancy ($46,393)

Occupancy Rate

Avg Daily Rate

Return Metrics

12% 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

12%

Cap Rate

9.88%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$30,118

Your adjusted annual income

$150,000 - $30,118 = $119,882

Taxes on $119,882 (30%)

$35,965

Your old tax bill

$45,000

Your new tax bill

$35,965

Estimated tax savings

$9,035

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