BNBCalc Short Term Rental Investment Analysis 9385 E Center Ave, Denver, CO, USA

1 bed • 1 bath • 4 guests • $175,000

BNB

Calc

Report by:

mirlein@gmail.com

Annual Revenue

$27,569

Profit (Cash Flow)

-$900

Cap Rate

6.2%

Annual Revenue

$27,569

AirDNA projects $111/night at 68% occupancy ($27,568).

BNB Calc projects a 68% occupancy rate, $111 rate per night.

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

Return Metrics

-2.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$900	-$1,800	-$2,700	-$3,601	-$4,501	-$9,002	-$27,007
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,719	$3,544	$5,482	$7,539	$9,723	$22,839	$140,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$5,250	$10,657	$16,227	$21,964	$27,872	$60,185	$249,770
Total Return	$41,068	$47,401	$54,008	$60,902	$68,095	$109,022	$397,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.02%

Cap Rate

6.23%

Return on Investment

13.63%

9385 Center Ave Denver, Colorado, 80247

1 bed • 1 bath • 4 guests

Purchase Price

Est. $839/mo

Inquire about this property

Contact Agent

$27,569

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$900

Profit

Revenue

$27,569

Operating Expenses

$16,664

Operating Income

$10,905

Mortgage & Taxes

$11,805

Profit (Cash Flow)

-$900

$44,500

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$4,250

Closing Costs

$5,250

Total

$44,500

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.02%

Cap Rate

6.23%

Return on Investment

13.63%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$18,824

Your adjusted annual income

$150,000 - $18,824 = $131,176

Taxes on $131,176 (30%)

$39,353

Your old tax bill

$45,000

Your new tax bill

$39,353

Estimated tax savings

$5,647

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