1110 Bowser Dr
Colorado Springs, Colorado, 80909-4142
4 bed • 2 bath • 12 guests • $389,900
Annual Revenue
$65,919
Profit (Cash Flow)
$25,409
Cash on Cash Return
25.4%
Annual Revenue
AirDNA projects $282/night at 64% occupancy ($65,919).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.36% 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
25.36%
Cap Rate
13.26%
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
$18,505
Deductible property tax
$3,860
Your total deduction
$34,684
Your adjusted annual income
$150,000 - $34,684 = $115,315
Taxes on $115,315 (30%)
$34,594
Your old tax bill
$45,000
Your new tax bill
$34,594
Estimated tax savings
$10,405
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