474 Lakeshore Dr
Leitchfield, Kentucky, 42754
4 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$63,406
Profit (Cash Flow)
$17,495
Cash on Cash Return
19.2%
Annual Revenue
AirDNA projects $310/night at 56% occupancy ($63,406).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.22% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.22%
Cap Rate
11.85%
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
$16,611
Deductible property tax
$3,850
Your total deduction
$37,135
Your adjusted annual income
$150,000 - $37,135 = $112,864
Taxes on $112,864 (30%)
$33,859
Your old tax bill
$45,000
Your new tax bill
$33,859
Estimated tax savings
$11,140
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