BNBCalc.com Investment Analysis Report of 693 Natural Bridge Rd, Slade, KY 40376, USA

3 bed • 3 bath • 8 guests • $383,500

BNB

Calc

Return Metrics

17.18% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.18%

Cap Rate

11.08%

Return on Investment

32.94%

Annual Revenue

$64,604

AirDNA projects $268/night at 66% occupancy ($64,604).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,840

Annual Expenses

$22,079

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,238

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$538

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$18,201

Deductible property tax

$3,797

Est. Depreciation Value

$182,226

Profit on this property

$42,526

Your total deduction

$161,698

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,698)

-$11,698

Your old tax bill

$45,000

Your new tax bill

-$3,510

Estimated tax savings

$48,510

693 Natural Bridge Rd

Slade, Kentucky, 40376

3 bed • 3 bath • 8 guests • $383,500

Annual Revenue

$64,604

Profit (Cash Flow)

$16,666

Cap Rate

11.1%

Annual Revenue

$64,604

AirDNA projects $268/night at 66% occupancy ($64,604)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.18% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.18%

Cap Rate

11.08%

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

$18,201

Deductible property tax

$3,797

Your total deduction

$37,513

Your adjusted annual income

$150,000 - $37,513 = $112,487

Taxes on $112,487 (30%)

$33,746

Your old tax bill

$45,000

Your new tax bill

$33,746

Estimated tax savings

$11,254

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