BNBCalc.com Investment Analysis Report of 207 Gcr 8952, Granby, CO 80446, USA

3 bed • 2 bath • 6 guests • $537,500

BNB

Calc

Return Metrics

9.9% 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

9.9%

Cap Rate

9.17%

Return on Investment

26.1%

Annual Revenue

$71,741

AirDNA projects $322/night at 61% occupancy ($71,741).

User selected values for this report: 61% occupancy rate, $322 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,867

Annual Expenses

$22,406

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,298

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

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

$25,510

Deductible property tax

$5,321

Est. Depreciation Value

$176,043

Profit on this property

$49,335

Your total deduction

$157,540

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,540)

-$7,540

Your old tax bill

$45,000

Your new tax bill

-$2,262

Estimated tax savings

$47,262

property-location

207 Gcr 8952 Granby, Colorado, 80446

3 bed • 2 bath • 6 guests

Est. $2,578/mo

Agent

Inquire about this property

Contact Agent

$71,741

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.9%

Cap Rate

9.17%

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

$25,510

Deductible property tax

$5,321

Your total deduction

$39,037

Your adjusted annual income

$150,000 - $39,037 = $110,963

Taxes on $110,963 (30%)

$33,289

Your old tax bill

$45,000

Your new tax bill

$33,289

Estimated tax savings

$11,711

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