BNBCalc.com Investment Analysis Report of 73 Willow Tree Cir, Austin, KY 42123, USA

3 bed • 2 bath • 8 guests • $220,000

BNB

Calc

Return Metrics

44.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

44.06%

Cap Rate

18.58%

Return on Investment

58.89%

Annual Revenue

$62,709

AirDNA projects $291/night at 59% occupancy ($62,708).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,819

Annual Expenses

$21,832

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,223

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$523

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$106,764

Profit on this property

$40,877

Your total deduction

$78,507

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,507)

$71,493

Your old tax bill

$45,000

Your new tax bill

$21,448

Estimated tax savings

$23,552

73 Willow Tree Cir

Austin, Kentucky, 42123-9230

3 bed • 2 bath • 8 guests • $220,000

Annual Revenue

$62,709

Profit (Cash Flow)

$26,045

Cap Rate

18.6%

Annual Revenue

$62,709

AirDNA projects $291/night at 59% occupancy ($62,709)

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 (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

$10,441

Deductible property tax

$2,178

Your total deduction

$5,707

Your adjusted annual income

$150,000 - $5,707 = $144,293

Taxes on $144,293 (30%)

$43,288

Your old tax bill

$45,000

Your new tax bill

$43,288

Estimated tax savings

$1,712

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