BNBCalc.com Investment Analysis Report of 207 Gcr 8952, Granby, CO 80446, USA

3 bed • 2 bath • 6 guests • $537,500

BNB

Calc

Return Metrics

9.44% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.44%

Cap Rate

9.06%

Return on Investment

25.64%

Annual Revenue

$71,741

AirDNA projects $322/night at 61% occupancy ($71,741).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,917

Annual Expenses

$23,006

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,298

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

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

$25,510

Deductible property tax

$5,321

Est. Depreciation Value

$252,993

Profit on this property

$48,735

Your total deduction

$235,090

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,090)

-$85,090

Your old tax bill

$45,000

Your new tax bill

-$25,527

Estimated tax savings

$70,527

207 Gcr 8952

Granby, Colorado, 80446

3 bed • 2 bath • 6 guests • $537,500

Annual Revenue

$71,741

Profit (Cash Flow)

$12,483

Cap Rate

9.1%

Annual Revenue

$71,741

AirDNA projects $322/night at 61% occupancy ($71,741)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.44% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.44%

Cap Rate

9.06%

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

$25,510

Deductible property tax

$5,321

Your total deduction

$62,722

Your adjusted annual income

$150,000 - $62,722 = $87,278

Taxes on $87,278 (30%)

$26,183

Your old tax bill

$45,000

Your new tax bill

$26,183

Estimated tax savings

$18,817

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