BNBCalc Short Term Rental Investment Analysis 935 Frontage Rd, Leitchfield, KY 42754, USA

4 bed • 3 bath • 10 guests • $345,000

BNB

Calc

Annual Revenue

$60,353

Profit (Cash Flow)

$16,154

Cap Rate

11.4%

Annual Revenue

$60,353

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

BNB Calc projects a 54% occupancy rate, $306 rate per night.

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

Return Metrics

17.92% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,154	$32,308	$48,463	$64,617	$80,772	$161,544	$484,632
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,389	$6,987	$10,807	$14,863	$19,169	$45,027	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$98,893	$129,307	$160,262	$191,782	$223,891	$394,222	$1,322,038

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.92%

Cap Rate

11.42%

Return on Investment

33.17%

935 Frontage Rd Leitchfield, Kentucky, 42754-9061

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,655/mo

Inquire about this property

Contact Agent

$60,353

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,154

Profit

Revenue

$60,353

Operating Expenses

$20,926

Operating Income

$39,427

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$16,154

$90,100

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$10,750

Closing Costs

$10,350

Total

$90,100

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.92%

Cap Rate

11.42%

Return on Investment

33.17%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$19,508

Your adjusted annual income

$150,000 - $19,508 = $130,492

Taxes on $130,492 (30%)

$39,148

Your old tax bill

$45,000

Your new tax bill

$39,148

Estimated tax savings

$5,852

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