BNBCalc Short Term Rental Investment Analysis 2585 Davos Trail, Vail, Colorado 81657, United States

4 bed • 4 bath • 8 guests • $2,935,000

BNB

Calc

Report by:

Jim MacDonald

jimmacdonald14@gmail.com

Annual Revenue

$228,493

Profit (Cash Flow)

-$12,277

Cap Rate

6.3%

Annual Revenue

$228,493

AirDNA projects $993/night at 63% occupancy ($228,492).

BNB Calc projects a 63% occupancy rate, $993 rate per night.

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

Return Metrics

-1.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,276	-$24,553	-$36,830	-$49,107	-$61,384	-$122,769	-$368,308
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$28,833	$59,445	$91,946	$126,450	$163,083	$383,059	$2,348,000
Down Payment	$587,000	$587,000	$587,000	$587,000	$587,000	$587,000	$587,000
Property Appreciation	$88,050	$178,741	$272,153	$368,368	$467,469	$1,009,394	$4,189,015
Total Return	$691,606	$800,633	$914,268	$1,032,711	$1,156,168	$1,856,684	$6,755,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.78%

Cap Rate

6.32%

Return on Investment

15.24%

2585 Davos Trail Vail, Colorado, 81657-4233

4 bed • 4 bath • 8 guests

Purchase Price

Est. $14,077/mo

Inquire about this property

Contact Agent

$2,935,000

Zestimate

$228,493

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,277

Profit

Revenue

$228,493

Operating Expenses

$42,784

Operating Income

$185,709

Mortgage & Taxes

$197,986

Profit (Cash Flow)

-$12,277

$686,050

Cash Investment

Down Payment

$587,000

Renos & Furnishing

$11,000

Closing Costs

$88,050

Total

$686,050

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.78%

Cap Rate

6.32%

Return on Investment

15.24%

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

$139,298

Deductible property tax

$29,056

Your total deduction

$213,018

Your adjusted annual income

$150,000 - $213,018 = -$63,018

Taxes on -$63,018 (30%)

-$18,906

Your old tax bill

$45,000

Your new tax bill

-$18,906

Estimated tax savings

$63,906

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,413 sqft

Year built:

1993

Size:

4,300 sqft

Type:

SFR

Parking:

Heating:

RADIANT

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 11,413 sqft

Building area: 4,300 sqft

Garage: Yes

Heating: Radiant

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 2103 142 03 021

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $100,580

County Est. Land Value: $719,180

Assessed Land Value: $49,980

County Est. Structure Value: $728,050

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/15/14	$0	0%	Mceachron,Mary Jane Trust

Ownership

Name: Mceachron,Mary Jane Trust

Owner Occupied: Yes

Owner Mailing Address: 2585 Davos Trl, Vail, Co 81657

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No