BNBCalc Short Term Rental Investment Analysis 106 Atlantic Lode, Breckenridge, CO 80424, USA

3 bed • 3 bath • 10 guests • $650,000

BNB

Calc

Annual Revenue

$61,909

Profit (Cash Flow)

-$6,602

Cap Rate

6.3%

Annual Revenue

$61,909

AirDNA projects $339/night at 50% occupancy ($61,908).

BNB Calc projects a 50% occupancy rate, $339 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-10.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,601	-$13,203	-$19,805	-$26,407	-$33,009	-$66,018	-$198,056
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,947	$18,361	$28,267	$38,690	$49,658	$113,705	$617,499
Down Payment	$32,500	$32,500	$32,500	$32,500	$32,500	$32,500	$32,500
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$54,345	$77,242	$101,234	$126,364	$152,676	$303,732	$1,379,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.86%

Cap Rate

6.27%

Return on Investment

35.95%

106 Atlantic Lode Breckenridge, Colorado, 80424

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$61,909

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,602

Profit

Revenue

$61,909

Operating Expenses

$21,128

Operating Income

$40,781

Mortgage & Taxes

$47,383

Profit (Cash Flow)

-$6,602

$60,750

Cash Investment

Down Payment

$32,500

Renos & Furnishing

$8,750

Closing Costs

$19,500

Total

$60,750

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.86%

Cap Rate

6.27%

Return on Investment

35.95%

STR 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 est deduction will be...

Deductible mortgage interest

$31,075

Deductible property tax

$7,150

Your total deduction

$69,609

Your adjusted annual income

$150,000 - $69,609 = $80,391

Taxes on $80,391 (30%)

$24,117

Your old tax bill

$45,000

Your new tax bill

$24,117

Estimated tax savings

$20,883

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com