BNBCalc.com Investment Analysis Report of 656 Berry Ln, Lexington, KY 40502, USA

4 bed • 3 bath • 10 guests • $525,000

BNB

Calc

Return Metrics

6.2% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

6.2%

Cap Rate

8.29%

Return on Investment

22.1%

Annual Revenue

$65,810

AirDNA projects $286/night at 63% occupancy ($65,809).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,853

Annual Expenses

$22,235

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$548

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

Property Manager Fee

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$248,676

Profit on this property

$43,574

Your total deduction

$235,216

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,216)

-$85,216

Your old tax bill

$45,000

Your new tax bill

-$25,565

Estimated tax savings

$70,565

656 Berry Ln

Lexington, Kentucky, 40502-2244

4 bed • 3 bath • 10 guests • $525,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$65,810

Profit (Cash Flow)

$8,162

Cap Rate

8.3%

Annual Revenue

$65,810

AirDNA projects $286/night at 63% occupancy ($65,810)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.2% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.2%

Cap Rate

8.29%

Return on Investment

22.1%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$65,760

Your adjusted annual income

$150,000 - $65,760 = $84,240

Taxes on $84,240 (30%)

$25,272

Your old tax bill

$45,000

Your new tax bill

$25,272

Estimated tax savings

$19,728

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