BNBCalc.com Investment Analysis Report of 2100 Lodgepole Cir, Silverthorne, CO 80497, USA

3 bed • 1 bath • 10 guests • $600,000

BNB

Calc

Return Metrics

-5.46% 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

-5.46%

Cap Rate

5.41%

Return on Investment

10.86%

Annual Revenue

$53,041

AirDNA projects $274/night at 53% occupancy ($53,040).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,715

Annual Expenses

$20,575

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,618

Profit on this property

$32,465

Your total deduction

$283,570

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,570)

-$133,570

Your old tax bill

$45,000

Your new tax bill

-$40,071

Estimated tax savings

$85,071

2100 Lodgepole Cir Silverthorne, Colorado, 80497

3 bed • 1 bath • 10 guests • $600,000

Annual Revenue

$53,041

Profit (Cash Flow)

-$7,999

Cap Rate

5.4%

Annual Revenue

$53,041

AirDNA projects $274/night at 53% occupancy ($53,041)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.46% 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

-5.46%

Cap Rate

5.41%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$91,714

Your adjusted annual income

$150,000 - $91,714 = $58,286

Taxes on $58,286 (30%)

$17,486

Your old tax bill

$45,000

Your new tax bill

$17,486

Estimated tax savings

$27,514

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