BNBCalc Short Term Rental Investment Analysis 881 Lochober Rd, Leitchfield, KY 42754, USA

3 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Annual Revenue

$75,167

Profit (Cash Flow)

$28,706

Cap Rate

14.9%

Annual Revenue

$75,167

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

BNB Calc projects a 60% occupancy rate, $343 rate per night.

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

Return Metrics

32.25% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,705	$57,411	$86,116	$114,822	$143,527	$287,055	$861,167
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$389,205	$428,726	$468,571	$508,750	$549,273	$757,426	$1,710,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.25%

Cap Rate

14.94%

Return on Investment

47.91%

881 Lochober Rd Leitchfield, Kentucky, 42754

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$75,167

Annual Revenue

AirDNA projects $343/night at 60% occupancy ($75,167.21).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,706

Profit

Revenue

$75,167

Operating Expenses

$22,852

Operating Income

$52,315

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$28,706

$89,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,500

Closing Costs

$10,500

Total

$89,000

DSCR Ratio

Strong

2.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.25%

Cap Rate

14.94%

Return on Investment

47.91%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$48,208

Your adjusted annual income

$150,000 - $48,208 = $101,792

Taxes on $101,792 (30%)

$30,538

Your old tax bill

$45,000

Your new tax bill

$30,538

Estimated tax savings

$14,462

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