BNBCalc Short Term Rental Investment Analysis 3252 Quivas St, Denver, CO 80211, USA

2 bed • 2.5 bath • 6 guests • $785,000

BNB

Calc

Report by:

jkramer059@gmail.com

Annual Revenue

$87,184

Profit (Cash Flow)

$12,333

Cap Rate

7.4%

Annual Revenue

$87,184

AirDNA projects $341/night at 65% occupancy ($80,956).

BNB Calc projects a 70% occupancy rate, $341 rate per night.

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

Return Metrics

13.26% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,332	$24,665	$36,998	$49,330	$61,663	$123,327	$369,981
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,519	$23,559	$36,146	$49,303	$63,056	$141,755	$706,499
Down Payment	$78,500	$78,500	$78,500	$78,500	$78,500	$78,500	$78,500
Property Appreciation	$23,550	$47,806	$72,790	$98,524	$125,030	$269,974	$1,120,401
Total Return	$125,901	$174,531	$224,435	$275,658	$328,250	$613,556	$2,275,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.26%

Cap Rate

7.44%

Return on Investment

50.98%

3252 Quivas St Denver, Colorado, 80211-3545

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $3,765/mo

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$87,184

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,333

Profit

Revenue

$87,184

Operating Expenses

$28,716

Operating Income

$58,468

Mortgage & Taxes

$46,135

Profit (Cash Flow)

$12,333

$92,975

Cash Investment

Down Payment

$78,500

Renos & Furnishing

$6,625

Closing Costs

$7,850

Total

$92,975

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.26%

Cap Rate

7.44%

Return on Investment

50.98%

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

$30,901

Deductible property tax

$3,480

Your total deduction

$62,521

Your adjusted annual income

$150,000 - $62,521 = $87,479

Taxes on $87,479 (30%)

$26,244

Your old tax bill

$45,000

Your new tax bill

$26,244

Estimated tax savings

$18,756

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