BNBCalc.com Investment Analysis Report of 941 Paradise Rd, Somerset, KY 42501, USA

1 bed • 1 bath • 3 guests • $169,900

BNB

Calc

Return Metrics

-4.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.11%

Cap Rate

5.69%

Return on Investment

11.49%

Annual Revenue

$26,845

AirDNA projects $147/night at 50% occupancy ($26,845).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,431

Annual Expenses

$17,170

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$924

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$224

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

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

$8,064

Deductible property tax

$1,682

Est. Depreciation Value

$80,970

Profit on this property

$9,676

Your total deduction

$81,040

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,040)

$68,960

Your old tax bill

$45,000

Your new tax bill

$20,688

Estimated tax savings

$24,312

property-location

941 Paradise Rd Somerset, Kentucky, 42501

1 bed • 1 bath • 3 guests

Purchase Price

Est. $815/mo

Agent

Inquire about this property

Contact Agent

$26,845

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

-4.11%

Cap Rate

5.69%

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

$8,064

Deductible property tax

$1,682

Your total deduction

$25,855

Your adjusted annual income

$150,000 - $25,855 = $124,145

Taxes on $124,145 (30%)

$37,243

Your old tax bill

$45,000

Your new tax bill

$37,243

Estimated tax savings

$7,757

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