BNBCalc.com Investment Analysis Report of 9385 E Center Ave, Denver, CO, USA

1 bed • 1 bath • 4 guests • $175,000

BNB

Calc

Return Metrics

-3.35% 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

-3.35%

Cap Rate

5.88%

Return on Investment

12.3%

Annual Revenue

$27,569

AirDNA projects $111/night at 68% occupancy ($27,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,439

Annual Expenses

$17,264

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$930

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$230

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$83,319

Profit on this property

$10,305

Your total deduction

$83,052

So, your new taxable income is your previous income minus your total deduction ($150,000 - $83,052)

$66,948

Your old tax bill

$45,000

Your new tax bill

$20,084

Estimated tax savings

$24,916

9385 Center Ave Denver, Colorado, 80247

1 bed • 1 bath • 4 guests • $175,000

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

$27,569

Profit (Cash Flow)

-$1,491

Cap Rate

5.9%

Annual Revenue

$27,569

AirDNA projects $111/night at 68% occupancy ($27,569)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.35% 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

-3.35%

Cap Rate

5.88%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$26,268

Your adjusted annual income

$150,000 - $26,268 = $123,732

Taxes on $123,732 (30%)

$37,120

Your old tax bill

$45,000

Your new tax bill

$37,120

Estimated tax savings

$7,880

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