BNBCalc.com Investment Analysis Report of 1901 Wazee St, Denver, CO 80202, USA

1 bed • 2 bath • 2 guests • $990,000

BNB

Calc

Return Metrics

-6.42% 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

-6.42%

Cap Rate

5.23%

Return on Investment

10.55%

Annual Revenue

$75,606

AirDNA projects $207/night at 65% occupancy ($49,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,979

Annual Expenses

$23,749

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,330

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$630

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$458,838

Profit on this property

$51,857

Your total deduction

$463,769

So, your new taxable income is your previous income minus your total deduction ($150,000 - $463,769)

-$313,769

Your old tax bill

$45,000

Your new tax bill

-$94,131

Estimated tax savings

$139,131

1901 Wazee St

Denver, Colorado, 80202

1 bed • 2 bath • 2 guests • $990,000

Annual Revenue

$75,606

Profit (Cash Flow)

-$14,923

Cap Rate

5.2%

Annual Revenue

$75,606

AirDNA projects $207/night at 65% occupancy ($49,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.42% 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

-6.42%

Cap Rate

5.23%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$151,289

Your adjusted annual income

$150,000 - $151,289 = -$1,289

Taxes on -$1,289 (30%)

-$387

Your old tax bill

$45,000

Your new tax bill

-$387

Estimated tax savings

$45,387

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