BNBCalc.com Investment Analysis Report of 133 Upper Glenway Road, Palmer Lake, CO, USA

3 bed • 2 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

17.97% 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

17.97%

Cap Rate

7.44%

Return on Investment

106.7%

Annual Revenue

$40,980

AirDNA projects $132/night at 85% occupancy ($40,980).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,554

Annual Expenses

$18,647

Utilities

$410

Internet + TV

$100

Water/Sewer

$70

Garbage

$20

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$8,086

Deductible property tax

$3,000

Est. Depreciation Value

$143,609

Profit on this property

$22,333

Your total deduction

$132,362

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,362)

$17,638

Your old tax bill

$45,000

Your new tax bill

$5,291

Estimated tax savings

$39,709

133 Upper Glenway Road Palmer Lake, Colorado, 80133-5147

3 bed • 2 bath • 4 guests • $300,000

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

$40,980

Profit (Cash Flow)

$3,145

Cap Rate

7.4%

Annual Revenue

$40,980

AirDNA projects $132/night at 85% occupancy ($40,980)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.97% 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

17.97%

Cap Rate

7.44%

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

$8,086

Deductible property tax

$3,000

Your total deduction

$34,474

Your adjusted annual income

$150,000 - $34,474 = $115,526

Taxes on $115,526 (30%)

$34,658

Your old tax bill

$45,000

Your new tax bill

$34,658

Estimated tax savings

$10,342

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