BNBCalc.com Investment Analysis Report of 239 Snowmass Drive, Livermore, CO, USA

2 bed • 2 bath • 4 guests • $470,000

BNB

Calc

Return Metrics

11.18% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.18%

Cap Rate

9.47%

Return on Investment

27.51%

Annual Revenue

$66,898

AirDNA projects $241/night at 76% occupancy ($66,898).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,865

Annual Expenses

$22,377

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,257

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

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

$22,307

Deductible property tax

$4,653

Est. Depreciation Value

$220,625

Profit on this property

$44,521

Your total deduction

$203,063

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,063)

-$53,063

Your old tax bill

$45,000

Your new tax bill

-$15,919

Estimated tax savings

$60,919

239 Snowmass Dr Livermore, Colorado, 80536-8708

2 bed • 2 bath • 4 guests • $470,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$66,898

Profit (Cash Flow)

$12,817

Cap Rate

9.5%

Annual Revenue

$66,898

AirDNA projects $241/night at 76% occupancy ($66,898).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.18% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.18%

Cap Rate

9.47%

Return on Investment

27.51%

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

$22,307

Deductible property tax

$4,653

Your total deduction

$52,759

Your adjusted annual income

$150,000 - $52,759 = $97,241

Taxes on $97,241 (30%)

$29,172

Your old tax bill

$45,000

Your new tax bill

$29,172

Estimated tax savings

$15,828

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 recomend LearnLikeACPA.com