BNBCalc.com Investment Analysis Report of 1826 E 33rd Ave, Denver, CO 80205, USA

3 bed • 2 bath • 6 guests • $530,000

BNB

Calc

Return Metrics

5.81% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.81%

Cap Rate

8.17%

Return on Investment

21.99%

Annual Revenue

$65,525

AirDNA projects $260/night at 69% occupancy ($65,524).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,850

Annual Expenses

$22,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,246

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$546

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$25,154

Deductible property tax

$5,247

Est. Depreciation Value

$249,539

Profit on this property

$43,327

Your total deduction

$236,614

So, your new taxable income is your previous income minus your total deduction ($150,000 - $236,614)

-$86,614

Your old tax bill

$45,000

Your new tax bill

-$25,984

Estimated tax savings

$70,984

1826 E 33rd Ave Denver, Colorado, 80205-4057

3 bed • 2 bath • 6 guests • $530,000

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

$65,525

Profit (Cash Flow)

$7,579

Cap Rate

8.2%

Annual Revenue

$65,525

AirDNA projects $260/night at 69% occupancy ($65,525)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.81% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.81%

Cap Rate

8.17%

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

$25,154

Deductible property tax

$5,247

Your total deduction

$66,598

Your adjusted annual income

$150,000 - $66,598 = $83,402

Taxes on $83,402 (30%)

$25,021

Your old tax bill

$45,000

Your new tax bill

$25,021

Estimated tax savings

$19,979

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