BNBCalc.com Investment Analysis Report of 207 Lake Dr unit 1304, Granby, CO 80446, USA

2 bed • 2 bath • 6 guests • $537,500

BNB

Calc

Return Metrics

7.41% 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

7.41%

Cap Rate

8.53%

Return on Investment

23.86%

Annual Revenue

$68,483

AirDNA projects $210/night at 60% occupancy ($46,020).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,882

Annual Expenses

$22,583

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,271

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$571

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$251,713

Profit on this property

$45,900

Your total deduction

$236,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $236,644)

-$86,644

Your old tax bill

$45,000

Your new tax bill

-$25,993

Estimated tax savings

$70,993

property-location

207 Lake Dr unit 1304 Granby, Colorado, 80446

2 bed • 2 bath • 6 guests

Est. $2,578/mo

Agent

Inquire about this property

Contact Agent

$68,483

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.41%

Cap Rate

8.53%

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

$65,172

Your adjusted annual income

$150,000 - $65,172 = $84,828

Taxes on $84,828 (30%)

$25,448

Your old tax bill

$45,000

Your new tax bill

$25,448

Estimated tax savings

$19,552

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