BNBCalc Short Term Rental Investment Analysis 1169 Camp Eden Rd, Golden, CO 80403, USA

3 bed • 2 bath • 8 guests • $489,000

BNB

Calc

Annual Revenue

$63,151

Profit (Cash Flow)

$8,875

Cap Rate

8.6%

Annual Revenue

$63,151

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

BNB Calc projects a 65% occupancy rate, $266 rate per night.

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

Return Metrics

7.33% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,874	$17,749	$26,624	$35,498	$44,373	$88,746	$266,240
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$391,200	$391,200	$391,200	$391,200	$391,200	$391,200	$391,200
Down Payment	$97,800	$97,800	$97,800	$97,800	$97,800	$97,800	$97,800
Property Appreciation	$14,670	$29,780	$45,343	$61,373	$77,885	$168,175	$697,931
Total Return	$512,544	$536,529	$560,967	$585,872	$611,258	$745,922	$1,453,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.33%

Cap Rate

8.56%

Return on Investment

23.43%

1169 Camp Eden Rd Golden, Colorado, 80403-9790

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,345/mo

Inquire about this property

Contact Agent

$63,151

Annual Revenue

Projected nightly rate is $166/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,875

Profit

Revenue

$63,151

Operating Expenses

$21,290

Operating Income

$41,861

Mortgage & Taxes

$32,986

Profit (Cash Flow)

$8,875

$120,970

Cash Investment

Down Payment

$97,800

Renos & Furnishing

$8,500

Closing Costs

$14,670

Total

$120,970

DSCR Ratio

Strong

1.27

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.33%

Cap Rate

8.56%

Return on Investment

23.43%

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

$23,208

Deductible property tax

$4,841

Your total deduction

$40,743

Your adjusted annual income

$150,000 - $40,743 = $109,257

Taxes on $109,257 (30%)

$32,777

Your old tax bill

$45,000

Your new tax bill

$32,777

Estimated tax savings

$12,223

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