BNBCalc.com Investment Analysis Report of 311 Antler Way, Winter Park, CO 80482, USA

4 bed • 4 bath • 12 guests • $442,000

BNB

Calc

Return Metrics

36.17% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

36.17%

Cap Rate

15.96%

Return on Investment

51.79%

Annual Revenue

$104,000

AirDNA projects $619/night at 46% occupancy ($103,999).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,787

Annual Expenses

$33,440

Utilities

$50

Internet + TV

Water/Sewer

Garbage

Electric

Gas

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$2,037

Platform Fee (i.e. Airbnb)

$260

Property Manager Fee

$1,777

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

$20,978

Deductible property tax

$4,376

Est. Depreciation Value

$210,609

Profit on this property

$70,560

Your total deduction

$165,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $165,403)

-$15,403

Your old tax bill

$45,000

Your new tax bill

-$4,621

Estimated tax savings

$49,621

311 Antler Way Winter Park, Colorado, 80482

4 bed • 4 bath • 12 guests • $442,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$104,000

Profit (Cash Flow)

$40,752

Cap Rate

16.0%

Annual Revenue

$104,000

AirDNA projects $619/night at 46% occupancy ($104,000)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.17% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.17%

Cap Rate

15.96%

Return on Investment

51.79%

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

$20,978

Deductible property tax

$4,376

Your total deduction

$21,864

Your adjusted annual income

$150,000 - $21,864 = $128,136

Taxes on $128,136 (30%)

$38,441

Your old tax bill

$45,000

Your new tax bill

$38,441

Estimated tax savings

$6,559

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