BNBCalc.com Investment Analysis Report of 477 Cub Run Road, Cub Run, KY 42729, USA

1 bed • 1 bath • 6 guests • $175,000

BNB

Calc

Return Metrics

24.57% 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

24.57%

Cap Rate

15.79%

Return on Investment

35.37%

Annual Revenue

$46,810

AirDNA projects $178/night at 72% occupancy ($46,809).

User selected values for this report: 72% occupancy rate, $178 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,597

Annual Expenses

$19,165

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,090

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$390

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$66,769

Profit on this property

$27,644

Your total deduction

$49,162

So, your new taxable income is your previous income minus your total deduction ($150,000 - $49,162)

$100,838

Your old tax bill

$45,000

Your new tax bill

$30,251

Estimated tax savings

$14,749

property-location

477 Cub Run Rd Cub Run, Kentucky, 42729

1 bed • 1 bath • 6 guests

Est. $839/mo

Agent

Inquire about this property

Contact Agent

$46,810

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.57%

Cap Rate

15.79%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$8,306

Deductible property tax

$1,732

Your total deduction

$3,963

Your adjusted annual income

$150,000 - $3,963 = $146,037

Taxes on $146,037 (30%)

$43,811

Your old tax bill

$45,000

Your new tax bill

$43,811

Estimated tax savings

$1,189

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