BNBCalc Short Term Rental Investment Analysis 828 E Chestnut St, Louisville, KY 40204, USA

2 bed • 2 bath • 6 guests • $240,000

BNB

Calc

Annual Revenue

$39,435

Profit (Cash Flow)

$5,039

Cap Rate

8.8%

Annual Revenue

$39,435

AirDNA projects $177/night at 61% occupancy ($39,435).

BNB Calc projects a 61% occupancy rate, $177 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

8.16% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,039	$10,078	$15,117	$20,156	$25,195	$50,391	$151,174
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,357	$4,860	$7,518	$10,340	$13,335	$31,323	$192,000
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$62,596	$77,555	$92,890	$108,618	$124,757	$212,254	$733,717

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.16%

Cap Rate

8.84%

Return on Investment

23.65%

828 E Chestnut St Louisville, Kentucky, 40204-1015

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,151/mo

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$39,435

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,039

Profit

Revenue

$39,435

Operating Expenses

$18,207

Operating Income

$21,229

Mortgage & Taxes

$16,190

Profit (Cash Flow)

$5,039

$61,700

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$6,500

Closing Costs

$7,200

Total

$61,700

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.16%

Cap Rate

8.84%

Return on Investment

23.65%

STR 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 est deduction will be...

Deductible mortgage interest

$11,391

Deductible property tax

$2,376

Your total deduction

$19,634

Your adjusted annual income

$150,000 - $19,634 = $130,366

Taxes on $130,366 (30%)

$39,110

Your old tax bill

$45,000

Your new tax bill

$39,110

Estimated tax savings

$5,890

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com