BNBCalc.com Investment Analysis Report of 923 Straight Creek Dr unit t206, Dillon, CO 80435, USA

3 bed • 2 bath • 10 guests • $595,000

BNB

Calc

Return Metrics

-5.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.97%

Cap Rate

5.28%

Return on Investment

10.32%

Annual Revenue

$51,865

AirDNA projects $337/night at 44% occupancy ($54,158).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,702

Annual Expenses

$20,422

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,132

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$432

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$28,239

Deductible property tax

$5,890

Est. Depreciation Value

$279,476

Profit on this property

$31,442

Your total deduction

$282,163

So, your new taxable income is your previous income minus your total deduction ($150,000 - $282,163)

-$132,163

Your old tax bill

$45,000

Your new tax bill

-$39,649

Estimated tax savings

$84,649

923 Straight Creek Dr unit t206 Dillon, Colorado, 80435

3 bed • 2 bath • 10 guests • $595,000

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

$51,865

Profit (Cash Flow)

-$8,686

Cap Rate

5.3%

Annual Revenue

$51,865

AirDNA projects $337/night at 44% occupancy ($54,158)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.97%

Cap Rate

5.28%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$91,763

Your adjusted annual income

$150,000 - $91,763 = $58,237

Taxes on $58,237 (30%)

$17,471

Your old tax bill

$45,000

Your new tax bill

$17,471

Estimated tax savings

$27,529

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