BNBCalc.com Investment Analysis Report of 617 Park Ave, Grand Lake, CO 80447, USA

4 bed • 3 bath • 12 guests • $870,000

BNB

Calc

Return Metrics

27.81% 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

27.81%

Cap Rate

12.17%

Return on Investment

52.96%

Annual Revenue

$137,449

AirDNA projects $588/night at 64% occupancy ($137,448).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,629

Annual Expenses

$31,548

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,845

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,145

Management & Platform Fees

$344

Platform Fee (i.e. Airbnb)

$344

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

$39,404

Deductible property tax

$9,570

Est. Depreciation Value

$423,571

Profit on this property

$105,900

Your total deduction

$366,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $366,644)

-$216,644

Your old tax bill

$45,000

Your new tax bill

-$64,993

Estimated tax savings

$109,993

617 Park Ave Grand Lake, Colorado, 80447

4 bed • 3 bath • 12 guests • $870,000

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

$137,449

Profit (Cash Flow)

$41,400

Cap Rate

12.2%

Annual Revenue

$137,449

AirDNA projects $588/night at 64% occupancy ($137,449)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.81% 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

27.81%

Cap Rate

12.17%

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

$39,404

Deductible property tax

$9,570

Your total deduction

$77,796

Your adjusted annual income

$150,000 - $77,796 = $72,204

Taxes on $72,204 (30%)

$21,661

Your old tax bill

$45,000

Your new tax bill

$21,661

Estimated tax savings

$23,339

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