BNBCalc.com Investment Analysis Report of 674 Santa Fe Dr, Denver, CO, 80204

3 bed • 2 bath • 8 guests • $770,000

BNB

Calc

Return Metrics

2.06% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.06%

Cap Rate

5.97%

Return on Investment

9.97%

Annual Revenue

$68,622

AirDNA projects $308/night at 61% occupancy ($68,622). Airbtics projects $305/night at 72% occupancy ($80,207). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$51,765$89,814$111,029$153,871
Occupancy58%77%84%94%
Nightly Rate$238$312$352$436

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

420 Indoor Smoker Friendly Downtown Denver
$39,371
$243
42%
31121$200✅❌❌N / Y⭐️ 4.7 (173)Profile

B

Modern, Spacious Townhouse Blocks from Downtown
$152,824
$447
92%
3491$165❌❌✅N / Y⭐️ 4.9 (226)Profile

C

Remodeled 3bd I Baker I Broadway I Sante Fe I CBD
$77,076
$261
79%
3161$115❌❌❌N / Y⭐️ 5 (79)Profile

D

420 Indoor Smoker Friendly Downtown Denver1
$29,130
$182
40%
31121$200✅❌✅N / Y⭐️ 4.8 (65)Profile

E

Heart of the City: Cozy Townhome, Sky-High Views
$102,142
$401
67%
3382$180❌❌❌N / Y⭐️ 5 (112)Profile

Operating Expenses

Monthly Expenses

$1,883

Annual Expenses

$22,601

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,272

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$572

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,210

Annual Mortgage & Tax

$38,520

Downpayment

Purchase Price

$770,000

Percent Down

43%

Total Downpayment

$331,100

Total Loan Amount

$438,900

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

5.8%

Monthly Loan Payment

$2,575

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$635

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

$25,160

Deductible property tax

$7,623

Est. Depreciation Value

$360,074

Profit on this property

$46,021

Your total deduction

$346,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,836)

-$196,836

Your old tax bill

$45,000

Your new tax bill

-$59,051

Estimated tax savings

$104,051

property-location

674 Santa Fe Dr Denver, Colorado, 80204

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,693/mo

Agent

Inquire about this property

Contact Agent

$243,100

Zestimate

28

Airbnb Investor Score

$7,501

Annual Profit

6.0%

Cap Rate

2.1%

Cash on Cash

$68,622

Annual Revenue

BNBCalc predicts this property will get $305 per night with 72% occupancy, putting it in the top 45% 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

2.06%

Cap Rate

5.97%

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

$25,160

Deductible property tax

$7,623

Your total deduction

$101,556

Your adjusted annual income

$150,000 - $101,556 = $48,444

Taxes on $48,444 (30%)

$14,533

Your old tax bill

$45,000

Your new tax bill

$14,533

Estimated tax savings

$30,467

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