BNBCalc.com Investment Analysis Report of 17966 East 103rd Avenue, Commerce City, CO, USA

3 bed • 2.5 bath • 6 guests • $348,000

BNB

Calc

Return Metrics

18.29% 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

18.29%

Cap Rate

11.4%

Return on Investment

33.92%

Annual Revenue

$61,346

AirDNA projects $323/night at 52% occupancy ($61,346).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,805

Annual Expenses

$21,655

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$16,516

Deductible property tax

$3,445

Est. Depreciation Value

$165,796

Profit on this property

$39,691

Your total deduction

$146,067

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,067)

$3,933

Your old tax bill

$45,000

Your new tax bill

$1,180

Estimated tax savings

$43,820

17966 East 103rd Avenue Commerce City, Colorado, 80022

3 bed • 2.5 bath • 6 guests • $348,000

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

$61,346

Profit (Cash Flow)

$16,219

Cap Rate

11.4%

Annual Revenue

$61,346

AirDNA projects $323/night at 52% occupancy ($61,346)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.29% 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

18.29%

Cap Rate

11.4%

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

$16,516

Deductible property tax

$3,445

Your total deduction

$33,070

Your adjusted annual income

$150,000 - $33,070 = $116,930

Taxes on $116,930 (30%)

$35,079

Your old tax bill

$45,000

Your new tax bill

$35,079

Estimated tax savings

$9,921

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