BNBCalc Short Term Rental Investment Analysis 6 Emmons Road, Crested Butte, CO, USA

1 bed • 1 bath • 2 guests • $230,000

BNB

Calc

Annual Revenue

$39,574

Profit (Cash Flow)

$5,834

Cap Rate

9.3%

Annual Revenue

$39,574

AirDNA projects $197/night at 55% occupancy ($39,574).

BNB Calc projects a 55.00000000000001% occupancy rate, $197 rate per night.

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

Return Metrics

10.2% 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)	$5,834	$11,668	$17,503	$23,337	$29,172	$58,344	$175,034
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,259	$4,658	$7,205	$9,909	$12,779	$30,018	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$60,994	$76,334	$92,035	$108,114	$124,585	$213,463	$733,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.2%

Cap Rate

9.28%

Return on Investment

26.23%

6 Emmons Rd Crested Butte, Colorado, 81225

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

$39,574

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,834

Profit

Revenue

$39,574

Operating Expenses

$18,225

Operating Income

$21,350

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$5,834

$57,150

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$4,250

Closing Costs

$6,900

Total

$57,150

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.2%

Cap Rate

9.28%

Return on Investment

26.23%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$17,538

Your adjusted annual income

$150,000 - $17,538 = $132,462

Taxes on $132,462 (30%)

$39,739

Your old tax bill

$45,000

Your new tax bill

$39,739

Estimated tax savings

$5,261

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