1601 Ruth Dr
Thornton, Colorado, 80229-3670
3 bed • 1 bath • 9 guests • $325,000
Annual Revenue
$107,688
Profit (Cash Flow)
$58,097
Cash on Cash Return
70.0%
Annual Revenue
AirDNA projects $364/night at 81% occupancy ($107,688).
Occupancy Rate
Avg Daily Rate
Return Metrics
69.99% 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
69.99%
Cap Rate
24.61%
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
$15,424
Deductible property tax
$3,217
Your total deduction
-$8,323
Your adjusted annual income
$150,000 - -$8,323 = $158,323
Taxes on $158,323 (30%)
$47,497
Your old tax bill
$45,000
Your new tax bill
$47,497
Estimated tax savings
-$2,497
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