1204 Cumberland St
Colorado Springs, Colorado, 80907-4851
4 bed • 2 bath • 8 guests • $395,000
Annual Revenue
$47,258
Profit (Cash Flow)
$795
Cash on Cash Return
0.8%
Annual Revenue
AirDNA projects $227/night at 57% occupancy ($47,258).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.78% 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
0.78%
Cap Rate
6.94%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$59,993
Your adjusted annual income
$150,000 - $59,993 = $90,006
Taxes on $90,006 (30%)
$27,002
Your old tax bill
$45,000
Your new tax bill
$27,002
Estimated tax savings
$17,997
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