477 Cub Run Rd
Cub Run, Kentucky, 42729
1 bed • 1 bath • 6 guests • $175,000
Annual Revenue
$46,809
Profit (Cash Flow)
$15,248
Cash on Cash Return
23.6%
Annual Revenue
AirDNA projects $178/night at 72% occupancy ($46,809).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.64% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.64%
Cap Rate
15.45%
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
$8,305
Deductible property tax
$1,732
Your total deduction
$24,232
Your adjusted annual income
$150,000 - $24,232 = $125,767
Taxes on $125,767 (30%)
$37,730
Your old tax bill
$45,000
Your new tax bill
$37,730
Estimated tax savings
$7,269
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