BNBCalc.com Investment Analysis Report of 3163 S 3rd St, Louisville, KY 40214, USA

2 bed • 1 bath • 5 guests • $97,500

BNB

Calc

Return Metrics

5.39% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

8.4%

Revenue Appreciation Assumption:

Cash on Cash Return

5.39%

Cap Rate

9.47%

Return on Investment

26.83%

Annual Revenue

$34,362

AirDNA projects $168/night at 56% occupancy ($34,362).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,094

Annual Expenses

$25,123

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$986

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$286

Management & Platform Fees

$667

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$581

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

$4,171

Deductible property tax

$1,073

Est. Depreciation Value

$61,705

Profit on this property

$9,240

Your total deduction

$57,709

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,709)

$92,291

Your old tax bill

$45,000

Your new tax bill

$27,687

Estimated tax savings

$17,313

3163 S 3rd St Louisville, Kentucky, 40214-1763

2 bed • 1 bath • 5 guests • $97,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$34,362

Profit (Cash Flow)

$2,364

Cap Rate

9.5%

Annual Revenue

$34,362

AirDNA projects $168/night at 56% occupancy ($34,362)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.39% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

8.4%

Revenue Appreciation

Cash on Cash Return

5.39%

Cap Rate

9.47%

Return on Investment

26.83%

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

$4,171

Deductible property tax

$1,073

Your total deduction

$15,373

Your adjusted annual income

$150,000 - $15,373 = $134,627

Taxes on $134,627 (30%)

$40,388

Your old tax bill

$45,000

Your new tax bill

$40,388

Estimated tax savings

$4,612

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