BNBCalc.com Investment Analysis Report of 207 County Rd, Granby, CO 80446, USA

3 bed • 1 bath • 3 guests • $300,000

BNB

Calc

Return Metrics

21.45% 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

21.45%

Cap Rate

11.95%

Return on Investment

37.44%

Annual Revenue

$57,212

AirDNA projects $356/night at 43% occupancy ($55,911).

User selected values for this report: 44% occupancy rate, $356 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,780

Annual Expenses

$21,358

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,177

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$12,557

Deductible property tax

$3,300

Est. Depreciation Value

$99,799

Profit on this property

$35,854

Your total deduction

$79,802

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,802)

$70,198

Your old tax bill

$45,000

Your new tax bill

$21,059

Estimated tax savings

$23,941

property-location

207 County Rd Granby, Colorado, 80446

3 bed • 1 bath • 3 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$57,212

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.45%

Cap Rate

11.95%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$12,557

Deductible property tax

$3,300

Your total deduction

$12,581

Your adjusted annual income

$150,000 - $12,581 = $137,419

Taxes on $137,419 (30%)

$41,226

Your old tax bill

$45,000

Your new tax bill

$41,226

Estimated tax savings

$3,774

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