BNBCalc.com Investment Analysis Report of 693 Natural Bridge Rd, Slade, KY 40376, USA

3 bed • 3 bath • 8 guests • $383,500

BNB

Calc

Return Metrics

17.8% 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

17.8%

Cap Rate

11.24%

Return on Investment

33.56%

Annual Revenue

$64,604

AirDNA projects $268/night at 66% occupancy ($64,604).

User selected values for this report: 66% occupancy rate, $268 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,790

Annual Expenses

$21,479

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,238

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$538

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

$18,201

Deductible property tax

$3,797

Est. Depreciation Value

$126,786

Profit on this property

$43,126

Your total deduction

$105,658

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,658)

$44,342

Your old tax bill

$45,000

Your new tax bill

$13,302

Estimated tax savings

$31,698

property-location

693 Natural Bridge Rd Slade, Kentucky, 40376

3 bed • 3 bath • 8 guests

Est. $1,839/mo

Agent

Inquire about this property

Contact Jeremy

$64,604

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.8%

Cap Rate

11.24%

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

$18,201

Deductible property tax

$3,797

Your total deduction

$20,281

Your adjusted annual income

$150,000 - $20,281 = $129,719

Taxes on $129,719 (30%)

$38,916

Your old tax bill

$45,000

Your new tax bill

$38,916

Estimated tax savings

$6,084

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