1405 Rufer Ave
Louisville, Kentucky, 40204-1631
2 bed • 2 bath • 4 guests • $350,000
Annual Revenue
$39,644
Profit (Cash Flow)
-$2,794
Cap Rate
5.9%
Annual Revenue
AirDNA projects $162/night at 67% occupancy ($39,644)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.21% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.21%
Cap Rate
5.94%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$51,952
Your adjusted annual income
$150,000 - $51,952 = $98,048
Taxes on $98,048 (30%)
$29,414
Your old tax bill
$45,000
Your new tax bill
$29,414
Estimated tax savings
$15,586
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