BNBCalc.com Investment Analysis Report of 4679 Pine Marten Pt

3 bed • 2 bath • 9 guests • $213,100

BNB

Calc

Return Metrics

11.87% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.87%

Cap Rate

9.94%

Return on Investment

26.62%

Annual Revenue

$40,082

AirDNA projects $177/night at 62% occupancy ($40,081). Airbtics projects $153/night at 75% occupancy ($41,911). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$33,175	$44,828	$53,569	$71,230
Occupancy	67%	77%	82%	92%
Nightly Rate	$130	$150	$166	$196

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Cottage on The Corner	$50,215	$163	76%	3	3	15	1	$75	❌	❌	✅	N / Y	⭐️ 5 (206)	Profile
B Modern 3-Bedroom Home Facing the Mountains	$48,842	$172	73%	3	3	6	2	$179	❌	❌	❌	N / Y	⭐️ 4.9 (45)	Profile
C Tranquil Family Condo	$29,766	$108	65%	3	3	8	2	$225	❌	❌	❌	N / Y	⭐️ 4.7 (26)	Profile
D Rocky Mountain Getaway	$48,507	$156	79%	3	3	6	2	$199	✅	❌	❌	N / Y	⭐️ 4.8 (49)	Profile
E Beautiful family ready home.	$42,401	$111	96%	3	3	8	1	$100	❌	❌	❌	N / Y	⭐️ 5 (155)	Profile

Operating Expenses

Monthly Expenses

$1,574

Annual Expenses

$18,891

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,034

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,197

Annual Mortgage & Tax

$14,364

Downpayment

Purchase Price

$213,100

Percent Down

20%

Total Downpayment

$42,620

Total Loan Amount

$170,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,022

Property Tax Yearly

0.99%

Property Tax Monthly

$176

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

2000

Size:

1,908 sqft

Type:

MOBILE

Parking:

Heating:

FORCED AIR

Property Details

MLS Status: property-details-mls-status-active

Property Use: Mobile Home

Stories: 1

Lot size:-

Building area: 1,908 sqft

Garage: 480 sqft

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: No basement

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 5320405054

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $8,870

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $132,433

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/17/21	$0	0%	Wendy Santino, Santino Family Trust
02/22/21	$0	0%	Craig A Ramseyer, Wendy Santino
12/04/09	$42,500	0%	Craig A Ramseyer

Ownership

Name: Wendy Santino

Owner Occupied: No

Owner Mailing Address: 317 Longden Ln, Solana Beach, Ca 92075

Years Owned: 176

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No

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

$10,114

Deductible property tax

$2,110

Est. Depreciation Value

$103,586

Profit on this property

$21,191

Your total deduction

$94,619

So, your new taxable income is your previous income minus your total deduction ($150,000 - $94,619)

$55,381

Your old tax bill

$45,000

Your new tax bill

$16,614

Estimated tax savings

$28,386

4679 Pine Marten Point Colorado Springs, Colorado, 80922-2705

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,022/mo

This property is for sale!

Contact Test

Agent at BNB

$40,082

Annual Revenue

BNBCalc predicts this property will get $153 per night with 75% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.87%

Cap Rate

9.94%

Return on Investment

26.62%

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 est deduction will be...

Deductible mortgage interest

$10,114

Deductible property tax

$2,110

Your total deduction

$23,982

Your adjusted annual income

$150,000 - $23,982 = $126,018

Taxes on $126,018 (30%)

$37,805

Your old tax bill

$45,000

Your new tax bill

$37,805

Estimated tax savings

$7,195

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com