BNBCalc.com Investment Analysis Report of 253 Moutardier Rd, Leitchfield, KY 42754, USA

4 bed • 3 bath • 11 guests • $415,000

BNB

Calc

Return Metrics

20.19% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.19%

Cap Rate

13.12%

Return on Investment

32.79%

Annual Revenue

$78,345

AirDNA projects $330/night at 65% occupancy ($78,344).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,989

Annual Expenses

$23,865

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,353

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$214,014

Profit on this property

$54,480

Your total deduction

$183,339

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,339)

-$33,339

Your old tax bill

$45,000

Your new tax bill

-$10,002

Estimated tax savings

$55,002

253 Moutardier Rd Leitchfield, Kentucky, 42754-8421

4 bed • 3 bath • 11 guests • $415,000

Annual Revenue

$78,345

Profit (Cash Flow)

$26,496

Cap Rate

13.1%

Annual Revenue

$78,345

AirDNA projects $330/night at 65% occupancy ($78,345)

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 (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

$19,696

Deductible property tax

$4,109

Your total deduction

$37,179

Your adjusted annual income

$150,000 - $37,179 = $112,821

Taxes on $112,821 (30%)

$33,846

Your old tax bill

$45,000

Your new tax bill

$33,846

Estimated tax savings

$11,154

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