BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2408 W Monument St, Colorado Springs, CO 80904, USA

4 bed • 2 bath • 10 guests • $475,000

BNB

Calc

Annual Revenue

$18,262

Profit (Cash Flow)

-$36,069

Cap Rate

0.6%

Annual Revenue

$18,262

Revenue data could not be found for this address

BNB Calc projects a 50% occupancy rate, $100 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

-130.21% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$36,068-$72,137-$108,206-$144,275-$180,343-$360,687-$1,082,062
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$475,000$475,000$475,000$475,000$475,000$475,000$475,000
Down Payment$0$0$0$0$0$0$0
Property Appreciation$14,250$28,927$44,045$59,616$75,655$163,360$677,949
Total Return$453,181$431,789$410,839$390,341$370,311$277,672$70,886

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-130.21%

Cap Rate

0.59%

Return on Investment

-57.71%

property-location

2408 W Monument St Colorado Springs, Colorado, 80904-2671

4 bed • 2 bath • 10 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide


Laws


Market Data

$18,262

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables


-$36,069

Profit

Revenue

$18,262

Operating Expenses

$15,454

Operating Income

$2,808

Mortgage & Taxes

$38,877

Profit (Cash Flow)

-$36,069

$27,700

Cash Investment

Down Payment

$0

Renos & Furnishing

$23,200

Closing Costs

$4,500

Total

$27,700

DSCR Ratio

Weak

0.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-130.21%

Cap Rate

0.59%

Profit (Cummulative)

-$36,069

$475,000

$23,200

$14,250

$0

Total Gain

-$15,986

STR 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

$28,180

Deductible property tax

$4,703

Your total deduction

$142,752

Your adjusted annual income

$150,000 - $142,752 = $7,248


Taxes on $7,248 (30%)

$2,174

Your old tax bill

$45,000

Your new tax bill

$2,174


Estimated tax savings

$42,826

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