BNBCalc Short Term Rental Investment Analysis 302 W Jefferson St, La Grange, KY 40031, USA

3 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$45,382

Profit (Cash Flow)

$12,911

Cap Rate

13.2%

Annual Revenue

$45,382

AirDNA projects $175/night at 71% occupancy ($45,381).

BNB Calc projects a 71% occupancy rate, $175 rate per night.

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

Return Metrics

23.68% 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)	$12,910	$25,821	$38,731	$51,642	$64,552	$129,105	$387,317
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$218,910	$238,001	$257,277	$276,744	$296,407	$397,889	$872,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.68%

Cap Rate

13.2%

Return on Investment

38.3%

302 W Jefferson St La Grange, Kentucky, 40031-1112

3 bed • 2 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$45,382

Annual Revenue

Projected nightly rate is $175/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,911

Profit

Revenue

$45,382

Operating Expenses

$18,980

Operating Income

$26,402

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$12,911

$54,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,500

Closing Costs

$6,000

Total

$54,500

DSCR Ratio

Strong

1.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.68%

Cap Rate

13.2%

Return on Investment

38.3%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$8,076

Your adjusted annual income

$150,000 - $8,076 = $141,924

Taxes on $141,924 (30%)

$42,577

Your old tax bill

$45,000

Your new tax bill

$42,577

Estimated tax savings

$2,423

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