BNBCalc.com Investment Analysis Report of 1500 Oak St, Ouray, CO 81427, USA

3 bed • 2 bath • 6 guests • $220,000

BNB

Calc

Return Metrics

50.52% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

50.52%

Cap Rate

20.31%

Return on Investment

65.35%

Annual Revenue

$67,095

AirDNA projects $334/night at 55% occupancy ($67,095).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,867

Annual Expenses

$22,402

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$106,764

Profit on this property

$44,693

Your total deduction

$74,691

So, your new taxable income is your previous income minus your total deduction ($150,000 - $74,691)

$75,309

Your old tax bill

$45,000

Your new tax bill

$22,593

Estimated tax savings

$22,407

1500 Oak St Ouray, Colorado, 81427

3 bed • 2 bath • 6 guests • $220,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$67,095

Profit (Cash Flow)

$29,861

Cap Rate

20.3%

Annual Revenue

$67,095

AirDNA projects $334/night at 55% occupancy ($67,095)

Occupancy Rate

Avg Daily Rate

Return Metrics

50.52% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

50.52%

Cap Rate

20.31%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$1,891

Your adjusted annual income

$150,000 - $1,891 = $148,109

Taxes on $148,109 (30%)

$44,433

Your old tax bill

$45,000

Your new tax bill

$44,433

Estimated tax savings

$567

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