BNBCalc.com Investment Analysis Report of 6 Emmons Rd, Crested Butte, CO 81225, USA

1 bed • 1 bath • 2 guests • $180,000

BNB

Calc

Return Metrics

25.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.98%

Cap Rate

13.32%

Return on Investment

41.68%

Annual Revenue

$43,303

AirDNA projects $208/night at 57% occupancy ($43,303).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,061

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$361

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$8,543

Deductible property tax

$1,782

Est. Depreciation Value

$85,622

Profit on this property

$23,994

Your total deduction

$71,953

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,953)

$78,047

Your old tax bill

$45,000

Your new tax bill

$23,414

Estimated tax savings

$21,586

6 Emmons Rd Crested Butte, Colorado, 81225

1 bed • 1 bath • 2 guests • $180,000

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

$43,303

Profit (Cash Flow)

$11,862

Cap Rate

13.3%

Annual Revenue

$43,303

AirDNA projects $208/night at 57% occupancy ($43,303)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.98%

Cap Rate

13.32%

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

$8,543

Deductible property tax

$1,782

Your total deduction

$13,601

Your adjusted annual income

$150,000 - $13,601 = $136,399

Taxes on $136,399 (30%)

$40,920

Your old tax bill

$45,000

Your new tax bill

$40,920

Estimated tax savings

$4,080

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