BNBCalc Short Term Rental Investment Analysis 1060 Blue River Pkwy, Silverthorne, CO 80498, USA

2 bed • 2 bath • 6 guests • $975,000

BNB

Calc

Annual Revenue

$51,185

Profit (Cash Flow)

-$34,319

Cap Rate

3.2%

Annual Revenue

$51,185

AirDNA projects $286/night at 49% occupancy ($51,185).

BNB Calc projects a 49% occupancy rate, $286 rate per night.

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

Return Metrics

-14.87% 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)	-$34,319	-$68,638	-$102,957	-$137,276	-$171,596	-$343,192	-$1,029,576
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000
Down Payment	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000
Property Appreciation	$29,250	$59,377	$90,408	$122,371	$155,292	$335,318	$1,391,580
Total Return	$969,930	$965,739	$962,451	$960,094	$958,696	$967,126	$1,337,004

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.87%

Cap Rate

3.22%

Return on Investment

1.95%

1060 Blue River Pkwy Silverthorne, Colorado, 80498

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,676/mo

Inquire about this property

Contact Agent

$51,185

Annual Revenue

Projected nightly rate is $286/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$34,319

Profit

Revenue

$51,185

Operating Expenses

$19,734

Operating Income

$31,451

Mortgage & Taxes

$65,770

Profit (Cash Flow)

-$34,319

$230,750

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$6,500

Closing Costs

$29,250

Total

$230,750

DSCR Ratio

Weak

0.48

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.87%

Cap Rate

3.22%

Return on Investment

1.95%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$131,808

Your adjusted annual income

$150,000 - $131,808 = $18,192

Taxes on $18,192 (30%)

$5,458

Your old tax bill

$45,000

Your new tax bill

$5,458

Estimated tax savings

$39,542

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