BNBCalc.com Investment Analysis Report of 105 N Main St, Breckenridge, CO 80424, USA

1 bed • 1 bath • 4 guests • $695,000

BNB

Calc

Return Metrics

1.89% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

1.89%

Cap Rate

2.45%

Return on Investment

4.78%

Annual Revenue

$50,111

AirDNA projects $221/night at 63% occupancy ($50,852).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,751

Annual Expenses

$33,018

Utilities

$50

Internet + TV

Water/Sewer

Garbage

Electric

$50

Gas

Other

Maintenance

$910

Property Insurance

$150

HOA

$610

Landscaping

Ongoing Repairs

$150

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$1,791

Platform Fee (i.e. Airbnb)

Property Manager Fee

$1,791

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

Deductible property tax

$3,475

Est. Depreciation Value

$322,812

Profit on this property

$17,094

Your total deduction

$309,193

So, your new taxable income is your previous income minus your total deduction ($150,000 - $309,193)

-$159,193

Your old tax bill

$45,000

Your new tax bill

-$47,758

Estimated tax savings

$92,758

105 N Main St

Breckenridge, Colorado, 80424

1 bed • 1 bath • 4 guests • $695,000

Annual Revenue

$50,111

Profit (Cash Flow)

$13,626

Cap Rate

2.5%

Annual Revenue

$50,111

AirDNA projects $221/night at 63% occupancy ($50,853)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.89% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.89%

Cap Rate

2.45%

Return on Investment

4.78%

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

Deductible property tax

$3,475

Your total deduction

$89,337

Your adjusted annual income

$150,000 - $89,337 = $60,663

Taxes on $60,663 (30%)

$18,199

Your old tax bill

$45,000

Your new tax bill

$18,199

Estimated tax savings

$26,801

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