BNBCalc.com Investment Analysis Report of 1901 Wazee St, Denver, CO 80202, USA

1 bed • 2 bath • 2 guests • $990,000

BNB

Calc

Return Metrics

-6.42% 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

-6.42%

Cap Rate

5.23%

Return on Investment

10.55%

Annual Revenue

$75,606

AirDNA projects $207/night at 65% occupancy ($49,143).

User selected values for this report: 100% occupancy rate, $207 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,979

Annual Expenses

$23,749

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,330

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$630

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$319,338

Profit on this property

$51,857

Your total deduction

$324,269

So, your new taxable income is your previous income minus your total deduction ($150,000 - $324,269)

-$174,269

Your old tax bill

$45,000

Your new tax bill

-$52,281

Estimated tax savings

$97,281

property-location

1901 Wazee St Denver, Colorado, 80202

1 bed • 2 bath • 2 guests

Est. $4,748/mo

Agent

Inquire about this property

Contact Agent

$75,606

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.42%

Cap Rate

5.23%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$46,986

Deductible property tax

$9,801

Your total deduction

$109,439

Your adjusted annual income

$150,000 - $109,439 = $40,561

Taxes on $40,561 (30%)

$12,168

Your old tax bill

$45,000

Your new tax bill

$12,168

Estimated tax savings

$32,832

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