105 N Main St
Breckenridge, Colorado, 80424
1 bed • 1 bath • 4 guests • $695,000
Annual Revenue
$50,111
Profit (Cash Flow)
$13,625
Cash on Cash Return
1.9%
Annual Revenue
AirDNA projects $221/night at 63% occupancy ($50,852).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.89% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.89%
Cap Rate
2.45%
Tax Calculator
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
$0
Deductible property tax
$3,475
Your total deduction
$91,241
Your adjusted annual income
$150,000 - $91,241 = $58,758
Taxes on $58,758 (30%)
$17,627
Your old tax bill
$45,000
Your new tax bill
$17,627
Estimated tax savings
$27,372
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