BNBCalc.com Investment Analysis Report of 4538 Quest Dr, Fort Collins, CO, USA

2 bed • 2 bath • 6 guests • $220,000

BNB

Calc

Return Metrics

46.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

46.26%

Cap Rate

18.74%

Return on Investment

61.6%

Annual Revenue

$63,136

AirDNA projects $201/night at 86% occupancy ($63,136).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,824

Annual Expenses

$21,888

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,226

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$526

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$105,484

Profit on this property

$41,248

Your total deduction

$76,855

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,855)

$73,145

Your old tax bill

$45,000

Your new tax bill

$21,943

Estimated tax savings

$23,057

4538 Quest Dr Fort Collins, Colorado, 80524-6031

2 bed • 2 bath • 6 guests • $220,000

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

$63,136

Profit (Cash Flow)

$26,416

Cap Rate

18.7%

Annual Revenue

$63,136

AirDNA projects $201/night at 86% occupancy ($63,136)

Occupancy Rate

Avg Daily Rate

Return Metrics

46.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

46.26%

Cap Rate

18.74%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$4,951

Your adjusted annual income

$150,000 - $4,951 = $145,049

Taxes on $145,049 (30%)

$43,515

Your old tax bill

$45,000

Your new tax bill

$43,515

Estimated tax savings

$1,485

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