BNBCalc Short Term Rental Investment Analysis 494 Wakeeney Dr, Westcliffe, CO 81252, USA

1 bed • 1 bath • 4 guests • $498,000

BNB

Calc

Annual Revenue

$40,805

Profit (Cash Flow)

-$11,173

Cap Rate

4.5%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805).

BNB Calc projects a 56.99999999999999% occupancy rate, $196 rate per night.

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

Return Metrics

-9.4% 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)	-$11,173	-$22,346	-$33,519	-$44,692	-$55,865	-$111,731	-$335,193
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$398,400	$398,400	$398,400	$398,400	$398,400	$398,400	$398,400
Down Payment	$99,600	$99,600	$99,600	$99,600	$99,600	$99,600	$99,600
Property Appreciation	$14,940	$30,328	$46,178	$62,503	$79,318	$171,270	$710,776
Total Return	$501,766	$505,981	$510,658	$515,810	$521,452	$557,539	$873,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.4%

Cap Rate

4.5%

Return on Investment

7.28%

494 Wakeeney Dr Westcliffe, Colorado, 81252

1 bed • 1 bath • 4 guests

Purchase Price

Est. $2,389/mo

Inquire about this property

Contact Agent

$40,805

Annual Revenue

Projected nightly rate is $196/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,173

Profit

Revenue

$40,805

Operating Expenses

$18,385

Operating Income

$22,420

Mortgage & Taxes

$33,594

Profit (Cash Flow)

-$11,173

$118,790

Cash Investment

Down Payment

$99,600

Renos & Furnishing

$4,250

Closing Costs

$14,940

Total

$118,790

DSCR Ratio

Weak

0.67

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.4%

Cap Rate

4.5%

Return on Investment

7.28%

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

$23,636

Deductible property tax

$4,930

Your total deduction

$61,096

Your adjusted annual income

$150,000 - $61,096 = $88,904

Taxes on $88,904 (30%)

$26,671

Your old tax bill

$45,000

Your new tax bill

$26,671

Estimated tax savings

$18,329

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