BNBCalc.com Investment Analysis Report of 935 Frontage Rd, Leitchfield, KY 42754, USA

4 bed • 3 bath • 10 guests • $345,000

BNB

Calc

Return Metrics

17.26% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.26%

Cap Rate

11.25%

Return on Investment

32.51%

Annual Revenue

$60,353

AirDNA projects $306/night at 54% occupancy ($60,352).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,794

Annual Expenses

$21,526

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,203

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$503

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

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

$16,374

Deductible property tax

$3,415

Est. Depreciation Value

$165,775

Profit on this property

$38,827

Your total deduction

$146,737

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,737)

$3,263

Your old tax bill

$45,000

Your new tax bill

$979

Estimated tax savings

$44,021

935 Frontage Rd Leitchfield, Kentucky, 42754-9061

4 bed • 3 bath • 10 guests • $345,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$60,353

Profit (Cash Flow)

$15,559

Cap Rate

11.3%

Annual Revenue

$60,353

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

Revenue Appreciation

Cash on Cash Return

17.26%

Cap Rate

11.25%

Return on Investment

32.51%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$33,729

Your adjusted annual income

$150,000 - $33,729 = $116,271

Taxes on $116,271 (30%)

$34,881

Your old tax bill

$45,000

Your new tax bill

$34,881

Estimated tax savings

$10,119

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 recomend LearnLikeACPA.com