BNBCalc.com Investment Analysis Report of 16 Timberview Ct, Highland Heights, KY 41076, USA

3 bed • 2 bath • 10 guests • $176,000

BNB

Calc

Return Metrics

15.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.8%

Cap Rate

15.39%

Return on Investment

35.85%

Annual Revenue

$46,181

AirDNA projects $218/night at 58% occupancy ($46,181).

User selected values for this report: 57.99999999999999% occupancy rate, $218 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,590

Annual Expenses

$19,084

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$12,695

Deductible property tax

$1,936

Est. Depreciation Value

$60,159

Profit on this property

$27,098

Your total deduction

$47,693

So, your new taxable income is your previous income minus your total deduction ($150,000 - $47,693)

$102,307

Your old tax bill

$45,000

Your new tax bill

$30,692

Estimated tax savings

$14,308

property-location

16 Timberview Ct Highland Heights, Kentucky, 41076-1616

3 bed • 2 bath • 10 guests

Est. $844/mo

Agent

Inquire about this property

Contact Agent

$46,181

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.8%

Cap Rate

15.39%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$12,695

Deductible property tax

$1,936

Your total deduction

$7,129

Your adjusted annual income

$150,000 - $7,129 = $142,871

Taxes on $142,871 (30%)

$42,861

Your old tax bill

$45,000

Your new tax bill

$42,861

Estimated tax savings

$2,139

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