BNBCalc.com Investment Analysis Report of 1830 Wild Turkey Rd, Westcliffe, CO 81252, USA

1 bed • 1 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

-10.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.99%

Cap Rate

7.17%

Return on Investment

6.58%

Annual Revenue

$37,416

AirDNA projects $197/night at 52% occupancy ($37,415).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,325

Annual Expenses

$15,904

Utilities

$220

Internet + TV

$45

Water/Sewer

$0

Garbage

$0

Electric

$100

Gas

$75

Other

$0

Maintenance

$1,012

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$312

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$10,617

Deductible property tax

$15,000

Est. Depreciation Value

$140,889

Profit on this property

$21,512

Your total deduction

$144,994

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,994)

$5,006

Your old tax bill

$45,000

Your new tax bill

$1,502

Estimated tax savings

$43,498

1830 Wild Turkey Rd Westcliffe, Colorado, 81252

1 bed • 1 bath • 6 guests • $300,000

Annual Revenue

$37,416

Profit (Cash Flow)

-$8,056

Cap Rate

7.2%

Annual Revenue

$37,416

AirDNA projects $197/night at 52% occupancy ($37,416)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.99%

Cap Rate

7.17%

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

$10,617

Deductible property tax

$15,000

Your total deduction

$49,010

Your adjusted annual income

$150,000 - $49,010 = $100,990

Taxes on $100,990 (30%)

$30,297

Your old tax bill

$45,000

Your new tax bill

$30,297

Estimated tax savings

$14,703

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