1413 Auburn Dr
Colorado Springs, Colorado, 80909-3225
4 bed • 3 bath • 12 guests • $419,000
Annual Revenue
$69,893
Profit (Cash Flow)
$27,296
Cash on Cash Return
25.5%
Annual Revenue
AirDNA projects $299/night at 64% occupancy ($69,893).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.48% 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
25.48%
Cap Rate
13.25%
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
$19,886
Deductible property tax
$4,148
Your total deduction
$36,935
Your adjusted annual income
$150,000 - $36,935 = $113,064
Taxes on $113,064 (30%)
$33,919
Your old tax bill
$45,000
Your new tax bill
$33,919
Estimated tax savings
$11,080
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