BNBCalc.com Investment Analysis Report of 1940 Pearl St, Denver, CO, 80203

1 bed • 1 bath • 3 guests • $243,100

BNB

Calc

Return Metrics

4.1% 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

4.1%

Cap Rate

7.75%

Return on Investment

20.19%

Annual Revenue

$37,401

AirDNA projects $128/night at 80% occupancy ($37,400). Airbtics projects $153/night at 76% occupancy ($42,470). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$29,607$43,548$60,660$83,477
Occupancy65%81%88%94%
Nightly Rate$121$143$182$235

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxurious Uptown Denver Penthouse with City Views
$56,715
$275
56%
1223$50❌❌❌N / Y⭐️ 5 (152)Profile

B

Best Location HUGE 1 bedroom loft
$75,992
$235
85%
1222$125❌❌❌N / Y⭐️ 4.9 (381)Profile

C

Central Denver Apartment - Prime Location - Uptown
$47,377
$144
88%
1223$90❌❌❌N / Y⭐️ 5 (132)Profile

D

Unbeatable location - HUGE 1 Br 1.5 Ba Loft
$79,763
$245
86%
1242$125❌❌❌N / Y⭐️ 5 (287)Profile

E

Charming Victorian in Curtis Park
$50,449
$172
79%
1222$100❌❌❌N / Y⭐️ 4.8 (78)Profile

Operating Expenses

Monthly Expenses

$1,545

Annual Expenses

$18,542

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,012

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$312

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,366

Annual Mortgage & Tax

$16,392

Downpayment

Purchase Price

$243,100

Percent Down

20%

Total Downpayment

$48,620

Total Loan Amount

$194,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,166

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$201

Mortgage Insurance (PMI)

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

$11,538

Deductible property tax

$2,407

Est. Depreciation Value

$114,683

Profit on this property

$18,859

Your total deduction

$109,769

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,769)

$40,231

Your old tax bill

$45,000

Your new tax bill

$12,069

Estimated tax savings

$32,931

property-location

1940 Pearl St 3683 Denver, Colorado, 80203

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,166/mo

Agent

Inquire about this property

Contact Agent

$243,100

Zestimate

38

Airbnb Investor Score

$2,466

Annual Profit

7.8%

Cap Rate

4.1%

Cash on Cash

$37,401

Annual Revenue

BNBCalc predicts this property will get $153 per night with 76% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.1%

Cap Rate

7.75%

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

$11,538

Deductible property tax

$2,407

Your total deduction

$31,629

Your adjusted annual income

$150,000 - $31,629 = $118,371

Taxes on $118,371 (30%)

$35,511

Your old tax bill

$45,000

Your new tax bill

$35,511

Estimated tax savings

$9,489

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