BNBCalc.com Investment Analysis Report of 2700 South Holly Street, Denver, CO, USA

2 bed • 1 bath • 6 guests • $210,000

BNB

Calc

Return Metrics

14.4% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

14.4%

Cap Rate

10.48%

Return on Investment

29.73%

Annual Revenue

$41,032

AirDNA projects $137/night at 82% occupancy ($41,031).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,585

Annual Expenses

$19,014

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

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

$9,967

Deductible property tax

$2,079

Est. Depreciation Value

$100,718

Profit on this property

$22,017

Your total deduction

$90,747

So, your new taxable income is your previous income minus your total deduction ($150,000 - $90,747)

$59,253

Your old tax bill

$45,000

Your new tax bill

$17,776

Estimated tax savings

$27,224

2700 S Holly St Denver, Colorado, 80222

2 bed • 1 bath • 6 guests • $210,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,032

Profit (Cash Flow)

$7,857

Cap Rate

10.5%

Annual Revenue

$41,032

AirDNA projects $137/night at 82% occupancy ($41,032)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.4% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.4%

Cap Rate

10.48%

Return on Investment

29.73%

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

$9,967

Deductible property tax

$2,079

Your total deduction

$22,091

Your adjusted annual income

$150,000 - $22,091 = $127,909

Taxes on $127,909 (30%)

$38,373

Your old tax bill

$45,000

Your new tax bill

$38,373

Estimated tax savings

$6,627

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