BNBCalc.com Investment Analysis Report of 5638 S Curtice St, Littleton, CO 80120, USA

2 bed • 3 bath • 4 guests • $756,000

BNB

Calc

Return Metrics

8.82% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

15%

Revenue Appreciation Assumption:

Cash on Cash Return

8.82%

Cap Rate

7.45%

Return on Investment

77.47%

Annual Revenue

$68,111

AirDNA projects $252/night at 73% occupancy ($67,190).

Revenue Percentile

Operating Expenses

Monthly Expenses

$977

Annual Expenses

$11,722

Utilities

$189

Internet + TV

$60

Water/Sewer

$44

Garbage

Electric

$55

Gas

$30

Other

Maintenance

$618

Property Insurance

HOA

Landscaping

Ongoing Repairs

Supplies

$50

Software

Pest Control

Permits

Other

Cleaning Cost

$568

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

Property Manager Fee

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

$23,983

Deductible property tax

$5,670

Est. Depreciation Value

$352,506

Profit on this property

$56,388

Your total deduction

$325,771

So, your new taxable income is your previous income minus your total deduction ($150,000 - $325,771)

-$175,771

Your old tax bill

$45,000

Your new tax bill

-$52,731

Estimated tax savings

$97,731

5638 S Curtice St Littleton, Colorado, 80120

2 bed • 3 bath • 4 guests • $756,000

Annual Revenue

$68,111

Profit (Cash Flow)

$15,948

Cap Rate

7.5%

Annual Revenue

$68,111

AirDNA projects $252/night at 73% occupancy ($67,190)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.82% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

Cash on Cash Return

8.82%

Cap Rate

7.45%

Return on Investment

77.47%

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 estimated deduction will be...

Deductible mortgage interest

$23,983

Deductible property tax

$5,670

Your total deduction

$85,665

Your adjusted annual income

$150,000 - $85,665 = $64,335

Taxes on $64,335 (30%)

$19,300

Your old tax bill

$45,000

Your new tax bill

$19,300

Estimated tax savings

$25,700

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 reccomend LearnLikeACPA.com