BNBCalc.com Investment Analysis Report of 1705 Heatheridge Road, Fort Collins, CO, USA

2 bed • 2 bath • 6 guests • $245,000

BNB

Calc

Return Metrics

17.6% 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

17.6%

Cap Rate

11.26%

Return on Investment

33.13%

Annual Revenue

$47,438

AirDNA projects $191/night at 68% occupancy ($47,437).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,654

Annual Expenses

$19,847

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,095

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$395

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$11,628

Deductible property tax

$2,426

Est. Depreciation Value

$116,998

Profit on this property

$27,591

Your total deduction

$103,461

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,461)

$46,539

Your old tax bill

$45,000

Your new tax bill

$13,962

Estimated tax savings

$31,038

1705 Heatheridge Rd Fort Collins, Colorado, 80526

2 bed • 2 bath • 6 guests • $245,000

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

$47,438

Profit (Cash Flow)

$11,067

Cap Rate

11.3%

Annual Revenue

$47,438

AirDNA projects $191/night at 68% occupancy ($47,438)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.6% 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

17.6%

Cap Rate

11.26%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$23,717

Your adjusted annual income

$150,000 - $23,717 = $126,283

Taxes on $126,283 (30%)

$37,885

Your old tax bill

$45,000

Your new tax bill

$37,885

Estimated tax savings

$7,115

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