BNBCalc.com Investment Analysis Report of 75 Anglers Dr lot 57, Steamboat Springs, CO 80487, USA

2 bed • 1 bath • 5 guests • $197,000

BNB

Calc

Return Metrics

20.18% 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

20.18%

Cap Rate

12.02%

Return on Investment

35.39%

Annual Revenue

$42,953

AirDNA projects $294/night at 40% occupancy ($42,952).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,605

Annual Expenses

$19,264

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,058

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$358

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$9,350

Deductible property tax

$1,950

Est. Depreciation Value

$94,731

Profit on this property

$23,689

Your total deduction

$82,342

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,342)

$67,658

Your old tax bill

$45,000

Your new tax bill

$20,297

Estimated tax savings

$24,703

75 Anglers Dr Steamboat Springs, Colorado, 80487

2 bed • 1 bath • 5 guests • $197,000

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

$42,953

Profit (Cash Flow)

$10,405

Cap Rate

12.0%

Annual Revenue

$42,953

AirDNA projects $294/night at 40% occupancy ($42,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.18% 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

20.18%

Cap Rate

12.02%

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

$9,350

Deductible property tax

$1,950

Your total deduction

$17,763

Your adjusted annual income

$150,000 - $17,763 = $132,237

Taxes on $132,237 (30%)

$39,671

Your old tax bill

$45,000

Your new tax bill

$39,671

Estimated tax savings

$5,329

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