1311 E Breckinridge St
Louisville, Kentucky, 40204-1705
2 bed • 1 bath • 4 guests • $270,000
Annual Revenue
$36,798
Profit (Cash Flow)
$131
Cap Rate
6.8%
Annual Revenue
AirDNA projects $155/night at 65% occupancy ($36,798)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.19% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.19%
Cap Rate
6.79%
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
$12,814
Deductible property tax
$2,673
Your total deduction
$38,033
Your adjusted annual income
$150,000 - $38,033 = $111,967
Taxes on $111,967 (30%)
$33,590
Your old tax bill
$45,000
Your new tax bill
$33,590
Estimated tax savings
$11,410
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