BNBCalc Short Term Rental Investment Analysis 2700 South Holly Street, Denver, CO, USA

2 bed • 1 bath • 6 guests • $210,000

BNB

Calc

Annual Revenue

$41,032

Profit (Cash Flow)

$8,451

Cap Rate

10.8%

Annual Revenue

$41,032

AirDNA projects $137/night at 82% occupancy ($41,031).

BNB Calc projects a 82% occupancy rate, $137 rate per night.

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

Return Metrics

15.49% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,451	$16,902	$25,354	$33,805	$42,257	$84,514	$253,544
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,063	$4,253	$6,578	$9,047	$11,668	$27,407	$168,000
Down Payment	$42,000	$42,000	$42,000	$42,000	$42,000	$42,000	$42,000
Property Appreciation	$6,300	$12,789	$19,472	$26,356	$33,447	$72,222	$299,725
Total Return	$58,814	$75,945	$93,405	$111,210	$129,373	$226,145	$763,269

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.49%

Cap Rate

10.77%

Return on Investment

30.82%

2700 S Holly St Denver, Colorado, 80222

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,007/mo

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$41,032

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,451

Profit

Revenue

$41,032

Operating Expenses

$18,414

Operating Income

$22,617

Mortgage & Taxes

$14,166

Profit (Cash Flow)

$8,451

$54,550

Cash Investment

Down Payment

$42,000

Renos & Furnishing

$6,250

Closing Costs

$6,300

Total

$54,550

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.49%

Cap Rate

10.77%

Return on Investment

30.82%

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

$9,967

Deductible property tax

$2,079

Your total deduction

$13,215

Your adjusted annual income

$150,000 - $13,215 = $136,785

Taxes on $136,785 (30%)

$41,035

Your old tax bill

$45,000

Your new tax bill

$41,035

Estimated tax savings

$3,965

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