BNBCalc.com Investment Analysis Report of 346 Hills Cir, Pagosa Springs, CO 81147, USA

3 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Return Metrics

5.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.72%

Cap Rate

8.17%

Return on Investment

21.65%

Annual Revenue

$55,663

AirDNA projects $254/night at 60% occupancy ($55,663).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,743

Annual Expenses

$20,916

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$201,180

Profit on this property

$34,747

Your total deduction

$190,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,811)

-$40,811

Your old tax bill

$45,000

Your new tax bill

-$12,243

Estimated tax savings

$57,243

property-location

346 Hills Cir Pagosa Springs, Colorado, 81147-8599

3 bed • 2 bath • 6 guests • $425,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$55,663

Profit (Cash Flow)

$6,079

Cap Rate

8.2%

Annual Revenue

$55,663

AirDNA projects $254/night at 60% occupancy ($55,663).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.72%

Cap Rate

8.17%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$53,723

Your adjusted annual income

$150,000 - $53,723 = $96,277

Taxes on $96,277 (30%)

$28,883

Your old tax bill

$45,000

Your new tax bill

$28,883

Estimated tax savings

$16,117

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