BNBCalc Short Term Rental Investment Analysis 6758 Osage Street, Denver, CO, USA

3 bed • 4 bath • 8 guests • $650,000

BNB

Calc

Annual Revenue

$88,426

Profit (Cash Flow)

$19,403

Cap Rate

9.7%

Annual Revenue

$88,426

AirDNA projects $269/night at 71% occupancy ($69,757).

BNB Calc projects a 90% occupancy rate, $269 rate per night.

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

Return Metrics

12.24% 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)	$19,403	$38,806	$58,209	$77,613	$97,016	$194,032	$582,098
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,385	$13,165	$20,362	$28,004	$36,117	$84,834	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$175,288	$221,556	$268,845	$317,198	$366,661	$632,412	$2,159,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.24%

Cap Rate

9.73%

Return on Investment

28.57%

6758 Osage St Denver, Colorado, 80221-2758

3 bed • 4 bath • 8 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$88,426

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,403

Profit

Revenue

$88,426

Operating Expenses

$25,175

Operating Income

$63,250

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$19,403

$158,500

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$9,000

Closing Costs

$19,500

Total

$158,500

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.24%

Cap Rate

9.73%

Return on Investment

28.57%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$46,233

Your adjusted annual income

$150,000 - $46,233 = $103,767

Taxes on $103,767 (30%)

$31,130

Your old tax bill

$45,000

Your new tax bill

$31,130

Estimated tax savings

$13,870

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