BNBCalc.com Investment Analysis Report of 123 Black Bear Trail, Golden, CO 80403, USA

2 bed • 2 bath • 6 guests • $660,000

BNB

Calc

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.03%

Cap Rate

8.59%

Return on Investment

20.92%

Annual Revenue

$80,909

AirDNA projects $284/night at 78% occupancy ($80,908).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,017

Annual Expenses

$24,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,374

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$674

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

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

$36,617

Deductible property tax

$6,600

Est. Depreciation Value

$308,132

Profit on this property

$56,711

Your total deduction

$294,638

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,638)

-$144,638

Your old tax bill

$45,000

Your new tax bill

-$43,392

Estimated tax savings

$88,392

123 Black Bear Trail Golden, Colorado, 80403-9448

2 bed • 2 bath • 6 guests • $660,000

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

$80,909

Profit (Cash Flow)

$7,967

Cap Rate

8.6%

Annual Revenue

$80,909

AirDNA projects $284/night at 78% occupancy ($80,909)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.03%

Cap Rate

8.59%

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

$36,617

Deductible property tax

$6,600

Your total deduction

$84,750

Your adjusted annual income

$150,000 - $84,750 = $65,250

Taxes on $65,250 (30%)

$19,575

Your old tax bill

$45,000

Your new tax bill

$19,575

Estimated tax savings

$25,425

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