BNBCalc Short Term Rental Investment Analysis 17332 N Canyon Rd, Littleton, CO 80127

1 bed • 1 bath • 1 guests • $175,000

BNB

Calc

Annual Revenue

$36,974

Profit (Cash Flow)

$6,682

Cap Rate

10.6%

Annual Revenue

$36,974

AirDNA projects $191/night at 53% occupancy ($36,973).

BNB Calc projects a 53% occupancy rate, $191 rate per night.

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

Return Metrics

15.01% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,682	$13,364	$20,046	$26,728	$33,410	$66,821	$200,463
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$5,250	$10,657	$16,227	$21,964	$27,872	$60,185	$249,770
Total Return	$186,932	$199,021	$211,273	$223,692	$236,283	$302,006	$625,234

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.01%

Cap Rate

10.56%

Return on Investment

30.67%

17332 N Canyon Rd Littleton, Colorado, 80127

1 bed • 1 bath • 1 guests

Purchase Price

Est. $839/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$6,682

Annual Profit

10.6%

Cap Rate

15.0%

Cash on Cash

$36,974

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$6,682

Profit

Revenue

$36,974

Operating Expenses

$18,487

Operating Income

$18,487

Mortgage & Taxes

$11,805

Profit (Cash Flow)

$6,682

$44,500

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$4,250

Closing Costs

$5,250

Total

$44,500

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.01%

Cap Rate

10.56%

Return on Investment

30.67%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$11,241

Your adjusted annual income

$150,000 - $11,241 = $138,759

Taxes on $138,759 (30%)

$41,628

Your old tax bill

$45,000

Your new tax bill

$41,628

Estimated tax savings

$3,372

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5.83 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 5.83 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Mountain(s)

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 164296

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: West Jefferson Elementary School with 6/10 star rating
Middle School: West Jefferson Middle School with 7/10 star rating
High School: Conifer High School with 10/10 star rating