253 Moutardier Rd
Leitchfield, Kentucky, 42754-8421
4 bed • 3 bath • 11 guests • $415,000
Annual Revenue
$78,344
Profit (Cash Flow)
$26,496
Cash on Cash Return
20.2%
Annual Revenue
AirDNA projects $330/night at 65% occupancy ($78,344).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.19% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.19%
Cap Rate
13.12%
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
$19,696
Deductible property tax
$4,108
Your total deduction
$53,194
Your adjusted annual income
$150,000 - $53,194 = $96,805
Taxes on $96,805 (30%)
$29,041
Your old tax bill
$45,000
Your new tax bill
$29,041
Estimated tax savings
$15,958
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