BNBCalc.com Investment Analysis Report of 3775 Irving St, Denver, CO 80211, USA

2 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Return Metrics

-4.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-4.65%

Cap Rate

5.61%

Return on Investment

11.76%

Annual Revenue

$47,993

AirDNA projects $180/night at 73% occupancy ($47,993).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,660

Annual Expenses

$19,919

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,100

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$234,282

Profit on this property

$28,074

Your total deduction

$234,889

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,889)

-$84,889

Your old tax bill

$45,000

Your new tax bill

-$25,467

Estimated tax savings

$70,467

3775 Irving St Denver, Colorado, 80211-2745

2 bed • 1 bath • 4 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$47,993

Profit (Cash Flow)

-$5,646

Cap Rate

5.6%

Annual Revenue

$47,993

AirDNA projects $180/night at 73% occupancy ($47,993)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.65%

Cap Rate

5.61%

Return on Investment

11.76%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$75,289

Your adjusted annual income

$150,000 - $75,289 = $74,711

Taxes on $74,711 (30%)

$22,413

Your old tax bill

$45,000

Your new tax bill

$22,413

Estimated tax savings

$22,587

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