881 Lochober Rd
Leitchfield, Kentucky, 42754
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$75,167
Profit (Cash Flow)
$28,111
Cash on Cash Return
31.6%
Annual Revenue
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
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
$3,464
Your total deduction
$25,238
Your adjusted annual income
$150,000 - $25,238 = $124,761
Taxes on $124,761 (30%)
$37,428
Your old tax bill
$45,000
Your new tax bill
$37,428
Estimated tax savings
$7,571
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