BNBCalc Short Term Rental Investment Analysis 474 Lakeshore Dr, Leitchfield, KY 42754, USA

4 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Annual Revenue

$63,406

Profit (Cash Flow)

$18,089

Cap Rate

12.0%

Annual Revenue

$63,406

AirDNA projects $310/night at 56% occupancy ($63,406).

BNB Calc projects a 56.00000000000001% occupancy rate, $310 rate per night.

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

Return Metrics

19.87% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,088	$36,177	$54,265	$72,354	$90,443	$180,886	$542,659
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$378,588	$407,492	$436,720	$466,282	$496,189	$651,257	$1,392,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.87%

Cap Rate

12.02%

Return on Investment

35.19%

474 Lakeshore Dr Leitchfield, Kentucky, 42754

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$63,406

Annual Revenue

Projected nightly rate is $310/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,089

Profit

Revenue

$63,406

Operating Expenses

$21,323

Operating Income

$42,084

Mortgage & Taxes

$23,995

Profit (Cash Flow)

$18,089

$91,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,500

Closing Costs

$10,500

Total

$91,000

DSCR Ratio

Strong

1.75

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.87%

Cap Rate

12.02%

Return on Investment

35.19%

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

$16,611

Deductible property tax

$3,850

Your total deduction

$18,034

Your adjusted annual income

$150,000 - $18,034 = $131,966

Taxes on $131,966 (30%)

$39,590

Your old tax bill

$45,000

Your new tax bill

$39,590

Estimated tax savings

$5,410

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