BNBCalc.com Investment Analysis Report of 400 E Main St, Louisville, KY 40202, USA

2 bed • 2 bath • 4 guests • $315,000

BNB

Calc

Return Metrics

-0.08% 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

-0.08%

Cap Rate

6.72%

Return on Investment

15.8%

Annual Revenue

$44,589

AirDNA projects $218/night at 56% occupancy ($44,588).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,951

Annual Expenses

$23,413

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,380

Property Insurance

$150

HOA

$308

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$149,238

Profit on this property

$21,176

Your total deduction

$146,130

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,130)

$3,870

Your old tax bill

$45,000

Your new tax bill

$1,161

Estimated tax savings

$43,839

400 E Main St Louisville, Kentucky, 40202-7100

2 bed • 2 bath • 4 guests • $315,000

Annual Revenue

$44,589

Profit (Cash Flow)

-$64

Cap Rate

6.7%

Annual Revenue

$44,589

AirDNA projects $218/night at 56% occupancy ($44,589)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.08% 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

-0.08%

Cap Rate

6.72%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$44,434

Your adjusted annual income

$150,000 - $44,434 = $105,566

Taxes on $105,566 (30%)

$31,670

Your old tax bill

$45,000

Your new tax bill

$31,670

Estimated tax savings

$13,330

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