935 Frontage Rd
Leitchfield, Kentucky, 42754-9061
4 bed • 3 bath • 10 guests • $345,000
Annual Revenue
$60,352
Profit (Cash Flow)
$15,559
Cash on Cash Return
17.3%
Annual Revenue
AirDNA projects $306/night at 54% occupancy ($60,352).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.26% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.26%
Cap Rate
11.25%
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
$16,374
Deductible property tax
$3,415
Your total deduction
$38,545
Your adjusted annual income
$150,000 - $38,545 = $111,454
Taxes on $111,454 (30%)
$33,436
Your old tax bill
$45,000
Your new tax bill
$33,436
Estimated tax savings
$11,563
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