1708 Harrison Ave
Leadville, Colorado, 80461-3337
4 bed • 2 bath • 8 guests • $490,000
Annual Revenue
$62,792
Profit (Cash Flow)
$7,901
Cash on Cash Return
6.4%
Annual Revenue
AirDNA projects $307/night at 56% occupancy ($62,792).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.41% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.41%
Cap Rate
8.35%
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
$23,255
Deductible property tax
$4,851
Your total deduction
$65,889
Your adjusted annual income
$150,000 - $65,889 = $84,110
Taxes on $84,110 (30%)
$25,233
Your old tax bill
$45,000
Your new tax bill
$25,233
Estimated tax savings
$19,766
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