656 Berry Ln
Lexington, Kentucky, 40502-2244
4 bed • 3 bath • 10 guests • $525,000
Annual Revenue
$65,809
Profit (Cash Flow)
$8,162
Cash on Cash Return
6.2%
Annual Revenue
AirDNA projects $286/night at 63% occupancy ($65,809).
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
3%
Revenue Appreciation
0%
Cash on Cash Return
6.2%
Cap Rate
8.29%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$70,576
Your adjusted annual income
$150,000 - $70,576 = $79,423
Taxes on $79,423 (30%)
$23,827
Your old tax bill
$45,000
Your new tax bill
$23,827
Estimated tax savings
$21,172
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