5337 Nolin Dam Rd
Mammoth Cave, Kentucky, 42259-8437
3 bed • 2 bath • 8 guests • $120,000
Annual Revenue
$71,189
Profit (Cash Flow)
$40,167
Cash on Cash Return
40.5%
Annual Revenue
AirDNA projects $267/night at 73% occupancy ($71,189).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.53% 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
40.53%
Cap Rate
40.21%
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
$5,695
Deductible property tax
$1,188
Your total deduction
$22,023
Your adjusted annual income
$150,000 - $22,023 = $127,976
Taxes on $127,976 (30%)
$38,392
Your old tax bill
$45,000
Your new tax bill
$38,392
Estimated tax savings
$6,607
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