BNBCalc Short Term Rental Investment Analysis 411 South 9th Street, Lamar, CO

3 bed • 1.5 bath • 6 guests • $40,615

BNB

Calc

Annual Revenue

$43,245

Profit (Cash Flow)

$21,203

Cap Rate

59.0%

Annual Revenue

$43,245

AirDNA projects $160/night at 74% occupancy ($43,244).

BNB Calc projects a 74% occupancy rate, $160 rate per night.

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

Return Metrics

119.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,203	$42,406	$63,609	$84,813	$106,016	$212,032	$636,098
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$32,492	$32,492	$32,492	$32,492	$32,492	$32,492	$32,492
Down Payment	$8,123	$8,123	$8,123	$8,123	$8,123	$8,123	$8,123
Property Appreciation	$1,218	$2,473	$3,766	$5,097	$6,468	$13,968	$57,968
Total Return	$63,036	$85,495	$107,990	$130,525	$153,100	$266,616	$734,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.68%

Cap Rate

58.95%

Return on Investment

128.81%

411 S 9th St Lamar, Colorado, 81052

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $195/mo

Inquire about this property

Contact Agent

808

Airbnb Investor Score

$21,203

Annual Profit

59.0%

Cap Rate

119.7%

Cash on Cash

$43,245

Annual Revenue

Projected nightly rate is $160/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$21,203

Profit

Revenue

$43,245

Operating Expenses

$19,302

Operating Income

$23,943

Mortgage & Taxes

$2,740

Profit (Cash Flow)

$21,203

$17,716

Cash Investment

Down Payment

$8,123

Renos & Furnishing

$8,375

Closing Costs

$1,218

Total

$17,716

DSCR Ratio

Strong

8.74

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

119.68%

Cap Rate

58.95%

Return on Investment

128.81%

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

$1,928

Deductible property tax

$402

Your total deduction

-$16,024

Your adjusted annual income

$150,000 - -$16,024 = $166,024

Taxes on $166,024 (30%)

$49,807

Your old tax bill

$45,000

Your new tax bill

$49,807

Estimated tax savings

-$4,807

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:

0.38 sqft

Year built:

1919

Size:

1,176 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.38 sqft

Building area: 1,176 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Wall

View: -

Parking: -

Amenities: -

Price per square foot: $34

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0255003020

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed: 2023

Assessed Value: $40,615

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Lamar Middle School with 4/10 star rating
High School: Lamar High School with 5/10 star rating