BNBCalc.com Investment Analysis Report of 1169 Camp Eden Rd, Golden, CO 80403, USA

3 bed • 2 bath • 8 guests • $489,000

BNB

Calc

Return Metrics

6.84% 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

6.84%

Cap Rate

8.43%

Return on Investment

22.94%

Annual Revenue

$63,151

AirDNA projects $166/night at 81% occupancy ($49,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,824

Annual Expenses

$21,890

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,226

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$526

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$23,208

Deductible property tax

$4,841

Est. Depreciation Value

$230,656

Profit on this property

$41,261

Your total deduction

$217,444

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,444)

-$67,444

Your old tax bill

$45,000

Your new tax bill

-$20,233

Estimated tax savings

$65,233

1169 Camp Eden Rd

Golden, Colorado, 80403-9790

3 bed • 2 bath • 8 guests • $489,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$63,151

Profit (Cash Flow)

$8,285

Cap Rate

8.4%

Annual Revenue

$63,151

AirDNA projects $166/night at 81% occupancy ($49,111)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.84% 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

6.84%

Cap Rate

8.43%

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

$23,208

Deductible property tax

$4,841

Your total deduction

$60,286

Your adjusted annual income

$150,000 - $60,286 = $89,714

Taxes on $89,714 (30%)

$26,914

Your old tax bill

$45,000

Your new tax bill

$26,914

Estimated tax savings

$18,086

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