BNBCalc Short Term Rental Investment Analysis 9283 Fall River Rd, Idaho Springs, CO 80452, USA

2 bed • 1 bath • 6 guests • $430,000

BNB

Calc

Annual Revenue

$71,223

Profit (Cash Flow)

$19,877

Cap Rate

11.4%

Annual Revenue

$71,223

AirDNA projects $204/night at 68% occupancy ($50,666).

BNB Calc projects a 78% occupancy rate, $250 rate per night.

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

Return Metrics

18.9% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,877	$39,754	$59,631	$79,508	$99,385	$198,771	$596,315
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,224	$8,709	$13,470	$18,526	$23,893	$56,121	$344,000
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$123,001	$160,650	$198,975	$238,003	$277,766	$488,777	$1,640,038

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.9%

Cap Rate

11.36%

Return on Investment

35.18%

9283 Fall River Rd Idaho Springs, Colorado, 80452

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,062/mo

Inquire about this property

Contact Agent

$71,223

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,877

Profit

Revenue

$71,223

Operating Expenses

$22,339

Operating Income

$48,884

Mortgage & Taxes

$29,006

Profit (Cash Flow)

$19,877

$105,150

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$6,250

Closing Costs

$12,900

Total

$105,150

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.9%

Cap Rate

11.36%

Return on Investment

35.18%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$23,585

Your adjusted annual income

$150,000 - $23,585 = $126,415

Taxes on $126,415 (30%)

$37,925

Your old tax bill

$45,000

Your new tax bill

$37,925

Estimated tax savings

$7,075

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