BNBCalc.com Investment Analysis Report of 510 Brush Creek Terrace A3, Eagle, CO, 81631

3 bed • 2.5 bath • 9 guests • $840,000

BNB

Calc

Return Metrics

-12.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.28%

Cap Rate

3.79%

Return on Investment

4.29%

Annual Revenue

$52,343

AirDNA projects $281/night at 51% occupancy ($52,343). Airbtics projects $385/night at 60% occupancy ($84,371). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$56,634$85,148$112,817$165,795
Occupancy53%62%67%72%
Nightly Rate$285$366$431$590

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

3 bedroom, 2 bathroom home with relaxing patio
$86,561
$427
55%
3262$150❌❌✅N / Y⭐️ 4.8 (15)Profile

B

Peaceful 3 bedroom overlooking the town of Eagle!
$69,791
$237
77%
3261$150❌❌✅N / Y⭐️ 5 (122)Profile

C

Mountain Getaway! Hot tub. Downtown Eagle.
$38,098
$352
28%
3264$225❌✅❌N / Y⭐️ 5 (32)Profile

D

Guest Level with Mountain View
$49,622
$208
64%
3162$90❌❌❌N / Y⭐️ 5 (78)Profile

E

Awesome Vail Valley Condo
$55,787
$218
65%
3263$175✅✅❌N / N⭐️ 5 (11)Profile

Operating Expenses

Monthly Expenses

$1,707

Annual Expenses

$20,485

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,136

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,721

Annual Mortgage & Tax

$56,652

Downpayment

Purchase Price

$840,000

Percent Down

20%

Total Downpayment

$168,000

Total Loan Amount

$672,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,029

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$693

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$39,867

Deductible property tax

$8,316

Est. Depreciation Value

$392,394

Profit on this property

$31,859

Your total deduction

$408,719

So, your new taxable income is your previous income minus your total deduction ($150,000 - $408,719)

-$258,719

Your old tax bill

$45,000

Your new tax bill

-$77,616

Estimated tax savings

$122,616

property-location

510 Brush Creek Terrace Eagle, Colorado, 81631

3 bed • 2.5 bath • 9 guests

Purchase Price

Est. $4,029/mo

Agent

Inquire about this property

Contact Agent

$783,000

Zestimate

-41

Airbnb Investor Score

-$24,793

Annual Profit

3.8%

Cap Rate

-12.3%

Cash on Cash

$52,343

Annual Revenue

BNBCalc predicts this property will get $385 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.28%

Cap Rate

3.79%

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

$39,867

Deductible property tax

$8,316

Your total deduction

$141,431

Your adjusted annual income

$150,000 - $141,431 = $8,569

Taxes on $8,569 (30%)

$2,571

Your old tax bill

$45,000

Your new tax bill

$2,571

Estimated tax savings

$42,429

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