BNBCalc.com Investment Analysis Report of 5535 Lavarie Court, Colorado Springs, CO, USA

4 bed • 3 bath • 12 guests • $405,000

BNB

Calc

Return Metrics

18.9% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.9%

Cap Rate

11.57%

Return on Investment

34.87%

Annual Revenue

$67,935

AirDNA projects $300/night at 62% occupancy ($67,935).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,756

Annual Expenses

$21,072

Utilities

$370

Internet + TV

$30

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,216

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$566

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$20,033

Deductible property tax

$4,050

Est. Depreciation Value

$193,408

Profit on this property

$46,864

Your total deduction

$170,628

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,628)

-$20,628

Your old tax bill

$45,000

Your new tax bill

-$6,188

Estimated tax savings

$51,188

property-location

5535 Lavarie Ct Colorado Springs, Colorado, 80917-3850

4 bed • 3 bath • 12 guests

Est. $1,943/mo

Agent

Inquire about this property

Contact Agent

$67,935

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.9%

Cap Rate

11.57%

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

$20,033

Deductible property tax

$4,050

Your total deduction

$38,804

Your adjusted annual income

$150,000 - $38,804 = $111,196

Taxes on $111,196 (30%)

$33,359

Your old tax bill

$45,000

Your new tax bill

$33,359

Estimated tax savings

$11,641

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