BNBCalc.com Investment Analysis Report of 474 Lakeshore Dr, Leitchfield, KY 42754, USA

4 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

19.22% 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

19.22%

Cap Rate

11.85%

Return on Investment

34.54%

Annual Revenue

$63,406

AirDNA projects $310/night at 56% occupancy ($63,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,827

Annual Expenses

$21,923

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,228

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$528

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$16,611

Deductible property tax

$3,850

Est. Depreciation Value

$167,917

Profit on this property

$41,484

Your total deduction

$146,895

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,895)

$3,105

Your old tax bill

$45,000

Your new tax bill

$931

Estimated tax savings

$44,069

property-location

474 Lakeshore Dr Leitchfield, Kentucky, 42754

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$63,406

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

19.22%

Cap Rate

11.85%

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

$16,611

Deductible property tax

$3,850

Your total deduction

$32,431

Your adjusted annual income

$150,000 - $32,431 = $117,569

Taxes on $117,569 (30%)

$35,271

Your old tax bill

$45,000

Your new tax bill

$35,271

Estimated tax savings

$9,729

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