5337 Nolin Dam Rd
Mammoth Cave, Kentucky, 42259-8437
3 bed • 2 bath • 8 guests • $120,000
Annual Revenue
$71,190
Profit (Cash Flow)
$40,167
Cap Rate
40.2%
Annual Revenue
AirDNA projects $267/night at 73% occupancy ($71,190)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.53% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.53%
Cap Rate
40.21%
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
$5,695
Deductible property tax
$1,188
Your total deduction
-$10,008
Your adjusted annual income
$150,000 - -$10,008 = $160,008
Taxes on $160,008 (30%)
$48,002
Your old tax bill
$45,000
Your new tax bill
$48,002
Estimated tax savings
-$3,002
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