BNBCalc.com Investment Analysis Report of 1210 Greenup Street, Covington, KY, USA

3 bed • 2.5 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

7.04% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.04%

Cap Rate

8.6%

Return on Investment

22.1%

Annual Revenue

$40,458

AirDNA projects $209/night at 53% occupancy ($40,458).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,578

Annual Expenses

$18,940

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,037

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$337

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,661

Profit on this property

$21,519

Your total deduction

$113,483

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,483)

$36,517

Your old tax bill

$45,000

Your new tax bill

$10,955

Estimated tax savings

$34,045

1210 Greenup Street Covington, Kentucky, 41011-3238

3 bed • 2.5 bath • 6 guests • $250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$40,458

Profit (Cash Flow)

$4,659

Cap Rate

8.6%

Annual Revenue

$40,458

AirDNA projects $209/night at 53% occupancy ($40,458)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.04% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.04%

Cap Rate

8.6%

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 estimated deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$31,219

Your adjusted annual income

$150,000 - $31,219 = $118,781

Taxes on $118,781 (30%)

$35,634

Your old tax bill

$45,000

Your new tax bill

$35,634

Estimated tax savings

$9,366

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