955 Philadelphia St Covington, Kentucky, 41011-2152
1 bed • 1 bath • 4 guests • $100,000
Annual Revenue
$24,709
Profit (Cash Flow)
$12,053
Cap Rate
17.9%
Annual Revenue
AirDNA projects $123/night at 55% occupancy ($24,709)
Occupancy Rate
Avg Daily Rate
Return Metrics
37.37% 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
37.37%
Cap Rate
17.94%
Tax Calculator (USA)
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
$4,449
Deductible property tax
$500
Your total deduction
$2,517
Your adjusted annual income
$150,000 - $2,517 = $147,483
Taxes on $147,483 (30%)
$44,245
Your old tax bill
$45,000
Your new tax bill
$44,245
Estimated tax savings
$755
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