BNBCalc.com Investment Analysis Report of 3229 W Walsh Pl, Denver, CO 80219, USA

2 bed • 1 bath • 4 guests • $385,000

BNB

Calc

Return Metrics

-0.82% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.82%

Cap Rate

6.54%

Return on Investment

15.34%

Annual Revenue

$44,673

AirDNA projects $151/night at 81% occupancy ($44,672).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,624

Annual Expenses

$19,487

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$181,317

Profit on this property

$25,186

Your total deduction

$178,216

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,216)

-$28,216

Your old tax bill

$45,000

Your new tax bill

-$8,465

Estimated tax savings

$53,465

3229 W Walsh Pl Denver, Colorado, 80219-3444

2 bed • 1 bath • 4 guests • $385,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$44,673

Profit (Cash Flow)

-$782

Cap Rate

6.5%

Annual Revenue

$44,673

AirDNA projects $151/night at 81% occupancy ($44,673)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.82% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.82%

Cap Rate

6.54%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$54,680

Your adjusted annual income

$150,000 - $54,680 = $95,320

Taxes on $95,320 (30%)

$28,596

Your old tax bill

$45,000

Your new tax bill

$28,596

Estimated tax savings

$16,404

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