1280 Athens Plaza
Steamboat Springs, Colorado, 80487-1737
3 bed • 3 bath • 10 guests • $650,000
Annual Revenue
$66,532
Profit (Cash Flow)
$367
Cash on Cash Return
0.2%
Annual Revenue
AirDNA projects $414/night at 44% occupancy ($66,532).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.23% 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
0.23%
Cap Rate
6.8%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$94,207
Your adjusted annual income
$150,000 - $94,207 = $55,792
Taxes on $55,792 (30%)
$16,737
Your old tax bill
$45,000
Your new tax bill
$16,737
Estimated tax savings
$28,262
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