323 E Market St Louisville, Kentucky, 40202-1219
4 bed • 4 bath • 10 guests • $1,495,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$87,885
Profit (Cash Flow)
-$38,056
Cap Rate
4.2%
Annual Revenue
AirDNA projects $454/night at 53% occupancy ($87,885)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.72% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.72%
Cap Rate
4.19%
Tax Calculator (USA)
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
$70,954
Deductible property tax
$14,800
Your total deduction
$244,798
Your adjusted annual income
$150,000 - $244,798 = -$94,798
Taxes on -$94,798 (30%)
-$28,439
Your old tax bill
$45,000
Your new tax bill
-$28,439
Estimated tax savings
$73,439
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