BNBCalc Short Term Rental Investment Analysis 656 Berry Ln, Lexington, KY 40502, USA

4 bed • 3 bath • 10 guests • $525,000

BNB

Calc

Annual Revenue

$65,810

Profit (Cash Flow)

$8,760

Cap Rate

8.4%

Annual Revenue

$65,810

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

BNB Calc projects a 63% occupancy rate, $286 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

6.66% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,759	$17,519	$26,278	$35,038	$43,797	$87,595	$262,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,157	$10,633	$16,446	$22,618	$29,171	$68,519	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$134,667	$165,125	$196,407	$228,549	$261,588	$441,671	$1,537,099

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.66%

Cap Rate

8.41%

Return on Investment

22.56%

656 Berry Ln Lexington, Kentucky, 40502-2244

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

$65,810

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,760

Profit

Revenue

$65,810

Operating Expenses

$21,635

Operating Income

$44,174

Mortgage & Taxes

$35,415

Profit (Cash Flow)

$8,760

$131,500

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$10,750

Closing Costs

$15,750

Total

$131,500

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.66%

Cap Rate

8.41%

Return on Investment

22.56%

STR 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

$24,917

Deductible property tax

$5,197

Your total deduction

$44,735

Your adjusted annual income

$150,000 - $44,735 = $105,265

Taxes on $105,265 (30%)

$31,580

Your old tax bill

$45,000

Your new tax bill

$31,580

Estimated tax savings

$13,420

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