BNBCalc.com Investment Analysis Report of 686 Matterhorn Cir S, Westcliffe, CO 81252, USA

3 bed • 2 bath • 7 guests • $350,000

BNB

Calc

Return Metrics

18.65% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.65%

Cap Rate

13.79%

Return on Investment

33.08%

Annual Revenue

$71,223

AirDNA projects $219/night at 65% occupancy ($51,992).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,912

Annual Expenses

$22,939

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,294

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$594

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$22,229

Deductible property tax

$7,035

Est. Depreciation Value

$166,637

Profit on this property

$48,284

Your total deduction

$147,618

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,618)

$2,382

Your old tax bill

$45,000

Your new tax bill

$715

Estimated tax savings

$44,285

686 Matterhorn Cir S

Westcliffe, Colorado, 81252

3 bed • 2 bath • 7 guests • $350,000

Annual Revenue

$71,223

Profit (Cash Flow)

$16,604

Cap Rate

13.8%

Annual Revenue

$71,223

AirDNA projects $219/night at 65% occupancy ($51,992)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.65% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.65%

Cap Rate

13.79%

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

$22,229

Deductible property tax

$7,035

Your total deduction

$34,050

Your adjusted annual income

$150,000 - $34,050 = $115,950

Taxes on $115,950 (30%)

$34,785

Your old tax bill

$45,000

Your new tax bill

$34,785

Estimated tax savings

$10,215

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