BNBCalc.com Investment Analysis Report of 15157 E Louisiana Dr Unit D

3 bed • 2 bath • 9 guests • $307,000

BNB

Calc

Return Metrics

-7.24% 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

-7.24%

Cap Rate

4.87%

Return on Investment

8.21%

Annual Revenue

$32,930

AirDNA projects $196/night at 46% occupancy ($32,930). Airbtics projects $170/night at 71% occupancy ($44,084). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$27,802$47,138$66,888$89,246
Occupancy58%77%86%91%
Nightly Rate$126$161$203$255

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful, spacious 3-bedroom house
$34,498
$230
39%
33102$150❌❌❌N / Y⭐️ 4.9 (62)Profile

B

Denver single family home with EV charger outlet!
$48,158
$183
68%
3382$120❌❌✅N / Y⭐️ 4.7 (64)Profile

C

The Aurora House | Close to Airport | Pet friendly
$117,978
$405
76%
3181$175❌❌✅N / Y⭐️ 4.8 (34)Profile

D

Comfy and Cozy Three Bedroom Home
$47,901
$158
78%
3162$125❌❌❌N / Y⭐️ 4.9 (43)Profile

E

Amazing & Comfy 3 Bed Room and 2 Living House!!!
$45,570
$142
81%
3373$165❌❌❌N / Y⭐️ 4.6 (76)Profile

Operating Expenses

Monthly Expenses

$1,497

Annual Expenses

$17,961

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$974

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$274

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,725

Annual Mortgage & Tax

$20,700

Downpayment

Purchase Price

$307,000

Percent Down

20%

Total Downpayment

$61,400

Total Loan Amount

$245,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,472

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$253

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

871 sqft

Year built:

1975

Size:

1,380 sqft

Type:

CONDO

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
15005 E Louisiana Dr Unit C331,8628711979$368,50045
1345 S Chambers Rd Unit 103231,3831,1012015$74,2520
15065 E Louisiana Dr Unit A221,1248711979$360,00046
1094 S Dearborn St Apt 102228164361985$205,00048
15136 E Louisiana Dr Apt 205218174361981$235,00040
1359 S Chambers Cir Unit D231,7938711972$362,00025
14434 E Colorado Dr Unit 101229454361979$275,00047
14852 E Kentucky Dr Apt 921116644361980$182,00034
14404 E Colorado Dr Unit 101117084361979$133,2670
1195 S Fairplay Cir Unit D321,1001,3071972$305,00083

Property Details

  • MLS Status: N/A
  • Property Use: Condominium
  • Stories: 1
  • Lot size:871 sqft
  • Building area: 1,380 sqft
  • Garage: 276 sqft
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 1975-19-1-11-008
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $15,142
  • County Est. Land Value: $72,000
  • Assessed Land Value: -
  • County Est. Structure Value: $209,000

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
12/01/15$00%Gail Segreto
03/24/15$140,00080%Two Mensches & Llc
04/08/11$00%Express Homes Llc
04/01/11$43,0610%Express Homes Llc
Invalid Date$42,7000%Meana Sturdivant
08/07/07$111,00095%Meana Sturdivant
06/26/07$00%Seeds Of Hope Charitable Trust
06/26/07$00%Seeds Of Hope Charitable Trust

Ownership

  • Name: Gail Segreto
  • Owner Occupied: Yes
  • Owner Mailing Address: Po Box 506, Elizabeth, Co 80107
  • Years Owned: 113
  • Home Equity: $188,100
  • Mortgage Balance Remaining: $112,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

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

$14,571

Deductible property tax

$3,039

Est. Depreciation Value

$154,913

Profit on this property

$14,969

Your total deduction

$157,553

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,553)

-$7,553

Your old tax bill

$45,000

Your new tax bill

-$2,266

Estimated tax savings

$47,266

property-location

15157 E Louisiana Dr Aurora, Colorado, 80012-4773

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,472/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$307,000

Zestimate

$32,930

Annual Revenue

BNBCalc predicts this property will get $170 per night with 71% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.24%

Cap Rate

4.87%

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 est deduction will be...

Deductible mortgage interest

$14,571

Deductible property tax

$3,039

Your total deduction

$51,969

Your adjusted annual income

$150,000 - $51,969 = $98,031

Taxes on $98,031 (30%)

$29,409

Your old tax bill

$45,000

Your new tax bill

$29,409

Estimated tax savings

$15,591

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com