BNBCalc.com Investment Analysis Report of 189 Ten Mile Cir, Frisco, CO 80443, USA

1 bed • 1 bath • 4 guests • $324,000

BNB

Calc

Return Metrics

1.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.57%

Cap Rate

6.69%

Return on Investment

18.68%

Annual Revenue

$40,652

AirDNA projects $265/night at 42% occupancy ($40,651).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,580

Annual Expenses

$18,965

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,039

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$339

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$13,044

Deductible property tax

$3,564

Est. Depreciation Value

$151,943

Profit on this property

$21,687

Your total deduction

$146,864

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,864)

$3,136

Your old tax bill

$45,000

Your new tax bill

$941

Estimated tax savings

$44,059

189 Ten Mile Cir Frisco, Colorado, 80443

1 bed • 1 bath • 4 guests • $324,000

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

$40,652

Profit (Cash Flow)

$1,239

Cap Rate

6.7%

Annual Revenue

$40,652

AirDNA projects $265/night at 42% occupancy ($40,652)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.57%

Cap Rate

6.69%

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

$13,044

Deductible property tax

$3,564

Your total deduction

$43,353

Your adjusted annual income

$150,000 - $43,353 = $106,647

Taxes on $106,647 (30%)

$31,994

Your old tax bill

$45,000

Your new tax bill

$31,994

Estimated tax savings

$13,006

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