BNBCalc.com Investment Analysis Report of 881 Lochober Rd, Leitchfield, KY 42754, USA

3 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

31.58% 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

31.58%

Cap Rate

14.77%

Return on Investment

47.24%

Annual Revenue

$75,167

AirDNA projects $343/night at 60% occupancy ($75,167).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,954

Annual Expenses

$23,452

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,326

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$626

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,637

Profit on this property

$51,715

Your total deduction

$134,998

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,998)

$15,002

Your old tax bill

$45,000

Your new tax bill

$4,501

Estimated tax savings

$40,499

881 Lochober Rd

Leitchfield, Kentucky, 42754

3 bed • 2 bath • 8 guests • $350,000

Annual Revenue

$75,167

Profit (Cash Flow)

$28,111

Cap Rate

14.8%

Annual Revenue

$75,167

AirDNA projects $343/night at 60% occupancy ($75,167)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.58% 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

31.58%

Cap Rate

14.77%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$21,430

Your adjusted annual income

$150,000 - $21,430 = $128,570

Taxes on $128,570 (30%)

$38,571

Your old tax bill

$45,000

Your new tax bill

$38,571

Estimated tax savings

$6,429

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