BNBCalc.com Investment Analysis Report of 795 Allendale Dr, Lexington, KY 40503, USA

3 bed • 2 bath • 8 guests • $299,000

BNB

Calc

Return Metrics

-3.31% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.31%

Cap Rate

5.88%

Return on Investment

12.09%

Annual Revenue

$35,955

AirDNA projects $214/night at 46% occupancy ($35,954).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,530

Annual Expenses

$18,354

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$300

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

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

$14,191

Deductible property tax

$2,960

Est. Depreciation Value

$143,149

Profit on this property

$17,601

Your total deduction

$142,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,699)

$7,301

Your old tax bill

$45,000

Your new tax bill

$2,190

Estimated tax savings

$42,810

795 Allendale Dr

Lexington, Kentucky, 40503-1207

3 bed • 2 bath • 8 guests • $299,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$35,955

Profit (Cash Flow)

-$2,559

Cap Rate

5.9%

Annual Revenue

$35,955

AirDNA projects $214/night at 46% occupancy ($35,955)

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 (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

$14,191

Deductible property tax

$2,960

Your total deduction

$45,125

Your adjusted annual income

$150,000 - $45,125 = $104,875

Taxes on $104,875 (30%)

$31,463

Your old tax bill

$45,000

Your new tax bill

$31,463

Estimated tax savings

$13,537

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