BNBCalc.com Investment Analysis Report of 1755 Emerson St, Denver, CO 80218, USA

2 bed • 2.5 bath • 4 guests • $436,000

BNB

Calc

Return Metrics

89.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

89.91%

Cap Rate

12.05%

Return on Investment

185.5%

Annual Revenue

$74,159

AirDNA projects $282/night at 72% occupancy ($74,159).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,581

Utilities

$295

Internet + TV

$120

Water/Sewer

$0

Garbage

$0

Electric

$125

Gas

$0

Other

$50

Maintenance

$1,318

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$618

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$24,164

Deductible property tax

$4,796

Est. Depreciation Value

$205,046

Profit on this property

$52,578

Your total deduction

$181,428

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,428)

-$31,428

Your old tax bill

$45,000

Your new tax bill

-$9,428

Estimated tax savings

$54,428

1755 Emerson St

Denver, Colorado, 80218-1039

2 bed • 2.5 bath • 4 guests • $436,000

Annual Revenue

$74,159

Profit (Cash Flow)

$17,718

Cap Rate

12.1%

Annual Revenue

$74,159

AirDNA projects $282/night at 72% occupancy ($74,159)

Occupancy Rate

Avg Daily Rate

Return Metrics

89.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

89.91%

Cap Rate

12.05%

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

$24,164

Deductible property tax

$4,796

Your total deduction

$41,730

Your adjusted annual income

$150,000 - $41,730 = $108,270

Taxes on $108,270 (30%)

$32,481

Your old tax bill

$45,000

Your new tax bill

$32,481

Estimated tax savings

$12,519

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