160 Creekside Dr
Frisco, Colorado, 80443
2 bed • 2 bath • 6 guests • $765,000
Annual Revenue
$61,799
Profit (Cash Flow)
-$19,302
Cash on Cash Return
-28.5%
Annual Revenue
AirDNA projects $282/night at 60% occupancy ($61,799).
Occupancy Rate
Avg Daily Rate
Return Metrics
-28.51% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-28.51%
Cap Rate
5.23%
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
$36,573
Deductible property tax
$8,415
Your total deduction
$121,490
Your adjusted annual income
$150,000 - $121,490 = $28,509
Taxes on $28,509 (30%)
$8,552
Your old tax bill
$45,000
Your new tax bill
$8,552
Estimated tax savings
$36,447
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