BNBCalc Short Term Rental Investment Analysis 16836 E 118th Dr, Commerce City, CO 80022, USA

3 bed • 2.5 bath • 6 guests • $435,000

BNB

Calc

Annual Revenue

$66,065

Profit (Cash Flow)

$13,084

Cap Rate

10.2%

Annual Revenue

$66,065

AirDNA projects $323/night at 56% occupancy ($66,065).

BNB Calc projects a 56.00000000000001% occupancy rate, $323 rate per night.

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

Return Metrics

50.27% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,083	$26,167	$39,251	$52,334	$65,418	$130,837	$392,511
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$430,650	$430,650	$430,650	$430,650	$430,650	$430,650	$430,650
Down Payment	$4,350	$4,350	$4,350	$4,350	$4,350	$4,350	$4,350
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$461,133	$487,658	$514,587	$541,931	$569,702	$715,440	$1,448,370

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.27%

Cap Rate

10.2%

Return on Investment

130.06%

16836 E 118th Dr Commerce City, Colorado, 80022

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,086/mo

Inquire about this property

Contact Agent

$66,065

Annual Revenue

Projected nightly rate is $323/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,084

Profit

Revenue

$66,065

Operating Expenses

$21,668

Operating Income

$44,397

Mortgage & Taxes

$31,313

Profit (Cash Flow)

$13,084

$26,025

Cash Investment

Down Payment

$4,350

Renos & Furnishing

$8,625

Closing Costs

$13,050

Total

$26,025

DSCR Ratio

Strong

1.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.27%

Cap Rate

10.2%

Return on Investment

130.06%

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

$16,520

Deductible property tax

$4,785

Your total deduction

$25,585

Your adjusted annual income

$150,000 - $25,585 = $124,415

Taxes on $124,415 (30%)

$37,325

Your old tax bill

$45,000

Your new tax bill

$37,325

Estimated tax savings

$7,675

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