1060 Blue River Pkwy
Silverthorne, Colorado, 80498
2 bed • 2 bath • 6 guests • $975,000
Annual Revenue
$51,185
Profit (Cash Flow)
-$34,908
Cash on Cash Return
-15.1%
Annual Revenue
AirDNA projects $286/night at 49% occupancy ($51,185).
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.12% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.12%
Cap Rate
3.16%
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
$46,274
Deductible property tax
$9,652
Your total deduction
$172,525
Your adjusted annual income
$150,000 - $172,525 = -$22,525
Taxes on -$22,525 (30%)
-$6,757
Your old tax bill
$45,000
Your new tax bill
-$6,757
Estimated tax savings
$51,757
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