BNBCalc.com Investment Analysis Report of 5337 Nolin Dam Rd, Mammoth Cave, KY 42259, USA

3 bed • 2 bath • 8 guests • $120,000

BNB

Calc

Return Metrics

40.53% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

40.53%

Cap Rate

40.21%

Return on Investment

45.35%

Annual Revenue

$71,190

AirDNA projects $267/night at 73% occupancy ($71,189).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,911

Annual Expenses

$22,935

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,293

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$593

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$5,695

Deductible property tax

$1,188

Est. Depreciation Value

$101,028

Profit on this property

$48,255

Your total deduction

$59,656

So, your new taxable income is your previous income minus your total deduction ($150,000 - $59,656)

$90,344

Your old tax bill

$45,000

Your new tax bill

$27,103

Estimated tax savings

$17,897

5337 Nolin Dam Rd Mammoth Cave, Kentucky, 42259-8437

3 bed • 2 bath • 8 guests • $120,000

Annual Revenue

$71,190

Profit (Cash Flow)

$40,167

Cap Rate

40.2%

Annual Revenue

$71,190

AirDNA projects $267/night at 73% occupancy ($71,190)

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 (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 estimated deduction will be...

Deductible mortgage interest

$5,695

Deductible property tax

$1,188

Your total deduction

-$10,008

Your adjusted annual income

$150,000 - -$10,008 = $160,008

Taxes on $160,008 (30%)

$48,002

Your old tax bill

$45,000

Your new tax bill

$48,002

Estimated tax savings

-$3,002

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