BNBCalc.com Investment Analysis Report of 1 Bellwood Dr, Alamosa, CO 81101, USA

4 bed • 3 bath • 12 guests • $480,000

BNB

Calc

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.09%

Cap Rate

8.28%

Return on Investment

21.87%

Annual Revenue

$61,423

AirDNA projects $251/night at 67% occupancy ($61,423).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,805

Annual Expenses

$21,665

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,212

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$512

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

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

$22,781

Deductible property tax

$4,752

Est. Depreciation Value

$227,951

Profit on this property

$39,758

Your total deduction

$215,726

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,726)

-$65,726

Your old tax bill

$45,000

Your new tax bill

-$19,718

Estimated tax savings

$64,718

1 Bellwood Dr

Alamosa, Colorado, 81101-2438

4 bed • 3 bath • 12 guests • $480,000

Annual Revenue

$61,423

Profit (Cash Flow)

$7,382

Cap Rate

8.3%

Annual Revenue

$61,423

AirDNA projects $251/night at 67% occupancy ($61,423)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.09%

Cap Rate

8.28%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$60,382

Your adjusted annual income

$150,000 - $60,382 = $89,618

Taxes on $89,618 (30%)

$26,885

Your old tax bill

$45,000

Your new tax bill

$26,885

Estimated tax savings

$18,115

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