302 W Jefferson St
La Grange, Kentucky, 40031-1112
3 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$45,381
Profit (Cash Flow)
$12,313
Cash on Cash Return
22.6%
Annual Revenue
AirDNA projects $175/night at 71% occupancy ($45,381).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.59% 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
22.59%
Cap Rate
12.9%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$20,503
Your adjusted annual income
$150,000 - $20,503 = $129,496
Taxes on $129,496 (30%)
$38,849
Your old tax bill
$45,000
Your new tax bill
$38,849
Estimated tax savings
$6,150
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