BNBCalc.com Investment Analysis Report of 130 Evergreen Rd, Dillon, CO 80435, USA

1 bed • 1 bath • 4 guests • $449,000

BNB

Calc

Return Metrics

-8.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.42%

Cap Rate

4.72%

Return on Investment

8.2%

Annual Revenue

$40,122

AirDNA projects $169/night at 65% occupancy ($40,122).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,575

Annual Expenses

$18,896

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,034

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$209,513

Profit on this property

$21,226

Your total deduction

$214,042

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,042)

-$64,042

Your old tax bill

$45,000

Your new tax bill

-$19,213

Estimated tax savings

$64,213

130 Evergreen Rd Dillon, Colorado, 80435

1 bed • 1 bath • 4 guests • $449,000

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

$40,122

Profit (Cash Flow)

-$9,062

Cap Rate

4.7%

Annual Revenue

$40,122

AirDNA projects $169/night at 65% occupancy ($40,122)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.42% 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

-8.42%

Cap Rate

4.72%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$71,332

Your adjusted annual income

$150,000 - $71,332 = $78,668

Taxes on $78,668 (30%)

$23,600

Your old tax bill

$45,000

Your new tax bill

$23,600

Estimated tax savings

$21,400

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