BNBCalc.com Investment Analysis Report of 520 E 5th Ave, Denver, CO 80203, USA

2 bed • 1 bath • 5 guests • $720,000

BNB

Calc

Return Metrics

-1.67% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.67%

Cap Rate

7.76%

Return on Investment

51.44%

Annual Revenue

$79,988

AirDNA projects $177/night at 73% occupancy ($47,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,007

Annual Expenses

$24,078

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,367

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$667

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

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

$41,006

Deductible property tax

$7,128

Est. Depreciation Value

$335,606

Profit on this property

$55,910

Your total deduction

$327,831

So, your new taxable income is your previous income minus your total deduction ($150,000 - $327,831)

-$177,831

Your old tax bill

$45,000

Your new tax bill

-$53,349

Estimated tax savings

$98,349

520 E 5th Ave Denver, Colorado, 80203-3802

2 bed • 1 bath • 5 guests • $720,000

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

$79,988

Profit (Cash Flow)

-$946

Cap Rate

7.8%

Annual Revenue

$79,988

AirDNA projects $177/night at 73% occupancy ($47,193)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.67% 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

-1.67%

Cap Rate

7.76%

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

$41,006

Deductible property tax

$7,128

Your total deduction

$99,239

Your adjusted annual income

$150,000 - $99,239 = $50,761

Taxes on $50,761 (30%)

$15,228

Your old tax bill

$45,000

Your new tax bill

$15,228

Estimated tax savings

$29,772

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