BNBCalc Short Term Rental Investment Analysis 253 Moutardier Rd, Leitchfield, KY 42754, USA

4 bed • 3 bath • 11 guests • $415,000

BNB

Calc

Annual Revenue

$78,345

Profit (Cash Flow)

$27,085

Cap Rate

13.3%

Annual Revenue

$78,345

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

BNB Calc projects a 65% occupancy rate, $330 rate per night.

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

Return Metrics

20.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,085	$54,170	$81,256	$108,341	$135,427	$270,854	$812,562
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$454,535	$494,444	$534,737	$575,427	$616,525	$828,579	$1,819,876

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.64%

Cap Rate

13.27%

Return on Investment

33.24%

253 Moutardier Rd Leitchfield, Kentucky, 42754-8421

4 bed • 3 bath • 11 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

$78,345

Annual Revenue

Projected nightly rate is $330/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,085

Profit

Revenue

$78,345

Operating Expenses

$23,265

Operating Income

$55,080

Mortgage & Taxes

$27,995

Profit (Cash Flow)

$27,085

$131,200

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$35,750

Closing Costs

$12,450

Total

$131,200

DSCR Ratio

Strong

1.97

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.64%

Cap Rate

13.27%

Return on Investment

33.24%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$18,961

Your adjusted annual income

$150,000 - $18,961 = $131,039

Taxes on $131,039 (30%)

$39,312

Your old tax bill

$45,000

Your new tax bill

$39,312

Estimated tax savings

$5,688

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