BNBCalc.com Investment Analysis Report of 494 Wakeeney Dr, Westcliffe, CO 81252, USA

1 bed • 1 bath • 4 guests • $498,000

BNB

Calc

Return Metrics

-9.9% 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

-9.9%

Cap Rate

4.38%

Return on Investment

6.78%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,582

Annual Expenses

$18,985

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,040

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$23,636

Deductible property tax

$4,930

Est. Depreciation Value

$232,081

Profit on this property

$21,820

Your total deduction

$238,826

So, your new taxable income is your previous income minus your total deduction ($150,000 - $238,826)

-$88,826

Your old tax bill

$45,000

Your new tax bill

-$26,648

Estimated tax savings

$71,648

494 Wakeeney Dr Westcliffe, Colorado, 81252

1 bed • 1 bath • 4 guests • $498,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$40,805

Profit (Cash Flow)

-$11,768

Cap Rate

4.4%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.9% 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

-9.9%

Cap Rate

4.38%

Return on Investment

6.78%

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

$23,636

Deductible property tax

$4,930

Your total deduction

$80,750

Your adjusted annual income

$150,000 - $80,750 = $69,250

Taxes on $69,250 (30%)

$20,775

Your old tax bill

$45,000

Your new tax bill

$20,775

Estimated tax savings

$24,225

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