BNBCalc.com Investment Analysis Report of 372 White Oak Dr, Nancy, KY 42544, USA

4 bed • 2 bath • 10 guests • $329,000

BNB

Calc

Return Metrics

-3.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.93%

Cap Rate

5.71%

Return on Investment

11.26%

Annual Revenue

$37,328

AirDNA projects $292/night at 35% occupancy ($37,327).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,544

Annual Expenses

$18,533

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,011

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$15,615

Deductible property tax

$3,257

Est. Depreciation Value

$158,246

Profit on this property

$18,795

Your total deduction

$158,322

So, your new taxable income is your previous income minus your total deduction ($150,000 - $158,322)

-$8,322

Your old tax bill

$45,000

Your new tax bill

-$2,497

Estimated tax savings

$47,497

372 White Oak Dr

Nancy, Kentucky, 42544

4 bed • 2 bath • 10 guests • $329,000

Annual Revenue

$37,328

Profit (Cash Flow)

-$3,393

Cap Rate

5.7%

Annual Revenue

$37,328

AirDNA projects $292/night at 35% occupancy ($37,328)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.93% 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

-3.93%

Cap Rate

5.71%

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

$15,615

Deductible property tax

$3,257

Your total deduction

$50,444

Your adjusted annual income

$150,000 - $50,444 = $99,556

Taxes on $99,556 (30%)

$29,867

Your old tax bill

$45,000

Your new tax bill

$29,867

Estimated tax savings

$15,133

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