BNBCalc.com Investment Analysis Report of 416 Cascade Cir, Silverthorne, CO 80498, USA

5 bed • 3 bath • 14 guests • $950,000

BNB

Calc

Return Metrics

18.89% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.89%

Cap Rate

11.34%

Return on Investment

35.25%

Annual Revenue

$139,596

AirDNA projects $588/night at 65% occupancy ($139,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,652

Annual Expenses

$31,828

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,863

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,163

Management & Platform Fees

$349

Platform Fee (i.e. Airbnb)

$349

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$445,696

Profit on this property

$107,769

Your total deduction

$392,420

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,420)

-$242,420

Your old tax bill

$45,000

Your new tax bill

-$72,726

Estimated tax savings

$117,726

416 Cascade Cir Silverthorne, Colorado, 80498

5 bed • 3 bath • 14 guests • $950,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$139,596

Profit (Cash Flow)

$43,689

Cap Rate

11.3%

Annual Revenue

$139,596

AirDNA projects $588/night at 65% occupancy ($139,596)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.89% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.89%

Cap Rate

11.34%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$88,788

Your adjusted annual income

$150,000 - $88,788 = $61,212

Taxes on $61,212 (30%)

$18,364

Your old tax bill

$45,000

Your new tax bill

$18,364

Estimated tax savings

$26,636

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