BNBCalc.com Investment Analysis Report of 1204 Cumberland Street, Colorado Springs, CO, USA

4 bed • 2 bath • 8 guests • $395,000

BNB

Calc

Return Metrics

0.78% 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

0.78%

Cap Rate

6.94%

Return on Investment

16.3%

Annual Revenue

$47,259

AirDNA projects $227/night at 57% occupancy ($47,258).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,824

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

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

$18,747

Deductible property tax

$3,910

Est. Depreciation Value

$188,643

Profit on this property

$27,435

Your total deduction

$183,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,865)

-$33,865

Your old tax bill

$45,000

Your new tax bill

-$10,160

Estimated tax savings

$55,160

1204 Cumberland St Colorado Springs, Colorado, 80907-4851

4 bed • 2 bath • 8 guests • $395,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$47,259

Profit (Cash Flow)

$795

Cap Rate

6.9%

Annual Revenue

$47,259

AirDNA projects $227/night at 57% occupancy ($47,258).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.78% 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

0.78%

Cap Rate

6.94%

Return on Investment

16.3%

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

$18,747

Deductible property tax

$3,910

Your total deduction

$55,289

Your adjusted annual income

$150,000 - $55,289 = $94,711

Taxes on $94,711 (30%)

$28,413

Your old tax bill

$45,000

Your new tax bill

$28,413

Estimated tax savings

$16,587

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 recomend LearnLikeACPA.com