73 Willow Tree Cir
Austin, Kentucky, 42123-9230
3 bed • 2 bath • 8 guests • $220,000
Annual Revenue
$62,708
Profit (Cash Flow)
$26,044
Cash on Cash Return
44.1%
Annual Revenue
AirDNA projects $291/night at 59% occupancy ($62,708).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.06% 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
44.06%
Cap Rate
18.58%
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
$10,441
Deductible property tax
$2,178
Your total deduction
$9,514
Your adjusted annual income
$150,000 - $9,514 = $140,485
Taxes on $140,485 (30%)
$42,145
Your old tax bill
$45,000
Your new tax bill
$42,145
Estimated tax savings
$2,854
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