BNBCalc.com Investment Analysis Report of 6650 E Arizona Ave, Denver, CO 80224, USA

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

0.98% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.98%

Cap Rate

6.99%

Return on Investment

16.8%

Annual Revenue

$39,834

AirDNA projects $133/night at 82% occupancy ($39,833).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,858

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,032

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$332

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,329

Profit on this property

$20,975

Your total deduction

$138,562

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,562)

$11,438

Your old tax bill

$45,000

Your new tax bill

$3,431

Estimated tax savings

$41,569

6650 E Arizona Ave Denver, Colorado, 80224

2 bed • 2 bath • 6 guests • $300,000

Annual Revenue

$39,834

Profit (Cash Flow)

$743

Cap Rate

7.0%

Annual Revenue

$39,834

AirDNA projects $133/night at 82% occupancy ($39,834)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.98% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.98%

Cap Rate

6.99%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$41,570

Your adjusted annual income

$150,000 - $41,570 = $108,430

Taxes on $108,430 (30%)

$32,529

Your old tax bill

$45,000

Your new tax bill

$32,529

Estimated tax savings

$12,471

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