BNBCalc.com Investment Analysis Report of 102 Timberline Ct, Telluride, CO 81435, USA

3 bed • 2 bath • 10 guests • $750,000

BNB

Calc

Return Metrics

19.64% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.64%

Cap Rate

11.48%

Return on Investment

36.14%

Annual Revenue

$114,745

AirDNA projects $714/night at 44% occupancy ($114,745).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,383

Annual Expenses

$28,597

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,656

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$956

Management & Platform Fees

$287

Platform Fee (i.e. Airbnb)

$287

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$350,863

Profit on this property

$86,148

Your total deduction

$307,736

So, your new taxable income is your previous income minus your total deduction ($150,000 - $307,736)

-$157,736

Your old tax bill

$45,000

Your new tax bill

-$47,321

Estimated tax savings

$92,321

102 Timberline Ct Telluride, Colorado, 81435-8910

3 bed • 2 bath • 10 guests • $750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$114,745

Profit (Cash Flow)

$35,556

Cap Rate

11.5%

Annual Revenue

$114,745

AirDNA projects $714/night at 44% occupancy ($114,745)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.64% 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

19.64%

Cap Rate

11.48%

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 estimated deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Your total deduction

$68,728

Your adjusted annual income

$150,000 - $68,728 = $81,272

Taxes on $81,272 (30%)

$24,382

Your old tax bill

$45,000

Your new tax bill

$24,382

Estimated tax savings

$20,618

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