1169 Camp Eden Rd
Golden, Colorado, 80403-9790
3 bed • 2 bath • 8 guests • $489,000
Annual Revenue
$63,150
Profit (Cash Flow)
$8,285
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $166/night at 81% occupancy ($49,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.84% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.84%
Cap Rate
8.43%
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
$23,208
Deductible property tax
$4,841
Your total deduction
$64,093
Your adjusted annual income
$150,000 - $64,093 = $85,906
Taxes on $85,906 (30%)
$25,771
Your old tax bill
$45,000
Your new tax bill
$25,771
Estimated tax savings
$19,228
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