101 Horn St Black Hawk, Colorado, 80422
5 bed • 3.5 bath • 14 guests • $765,000
Annual Revenue
$140,133
Profit (Cash Flow)
$56,636
Cap Rate
14.1%
Annual Revenue
AirDNA projects $609/night at 63% occupancy ($140,133)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.99% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.99%
Cap Rate
14.14%
Tax Calculator (USA)
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
$36,308
Deductible property tax
$7,573
Your total deduction
$50,545
Your adjusted annual income
$150,000 - $50,545 = $99,455
Taxes on $99,455 (30%)
$29,837
Your old tax bill
$45,000
Your new tax bill
$29,837
Estimated tax savings
$15,163
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