BNBCalc.com Investment Analysis Report of 214 Hunter Dr, Lancaster, KY 40444, USA

4 bed • 3 bath • 12 guests • $370,000

BNB

Calc

Return Metrics

18.53% 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

18.53%

Cap Rate

11.54%

Return on Investment

33.91%

Annual Revenue

$64,824

AirDNA projects $306/night at 58% occupancy ($64,823).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,842

Annual Expenses

$22,107

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$540

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$17,561

Deductible property tax

$3,663

Est. Depreciation Value

$177,289

Profit on this property

$42,716

Your total deduction

$155,796

So, your new taxable income is your previous income minus your total deduction ($150,000 - $155,796)

-$5,796

Your old tax bill

$45,000

Your new tax bill

-$1,739

Estimated tax savings

$46,739

property-location

214 Hunter Dr Lancaster, Kentucky, 40444-8910

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,775/mo

Agent

Inquire about this property

Contact Agent

$64,824

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.53%

Cap Rate

11.54%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$34,948

Your adjusted annual income

$150,000 - $34,948 = $115,052

Taxes on $115,052 (30%)

$34,516

Your old tax bill

$45,000

Your new tax bill

$34,516

Estimated tax savings

$10,484

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