693 Natural Bridge Rd Slade, Kentucky, 40376

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,839/mo

Inquire about this property

Contact Jeremy

$64,604

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,256

Profit

Revenue

$64,604

Operating Expenses

$21,479

Operating Income

$43,126

Mortgage & Taxes

$25,870

Profit (Cash Flow)

$17,256

$96,955

Cash Investment

Down Payment

$76,700

Renos & Furnishing

$8,750

Closing Costs

$11,505

Total

$96,955

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.79%

Cap Rate

11.24%

Return on Investment

33.55%

STR 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

$21,944

Your adjusted annual income

$150,000 - $21,944 = $128,056

Taxes on $128,056 (30%)

$38,417

Your old tax bill

$45,000

Your new tax bill

$38,417

Estimated tax savings

$6,583

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