795 Allendale Dr
Lexington, Kentucky, 40503-1207
3 bed • 2 bath • 8 guests • $299,000
Annual Revenue
$35,954
Profit (Cash Flow)
-$2,559
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $214/night at 46% occupancy ($35,954).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.31% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.31%
Cap Rate
5.88%
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
$14,190
Deductible property tax
$2,960
Your total deduction
$48,932
Your adjusted annual income
$150,000 - $48,932 = $101,067
Taxes on $101,067 (30%)
$30,320
Your old tax bill
$45,000
Your new tax bill
$30,320
Estimated tax savings
$14,679
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