1843 Ruddlesway Dr
Windsor, Colorado, 80550-2778
6 bed • 4 bath • 8 guests • $587,000
Annual Revenue
$101,683
Profit (Cash Flow)
$47,165
Cash on Cash Return
31.4%
Annual Revenue
AirDNA projects $480/night at 58% occupancy ($101,683).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.44% 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
31.44%
Cap Rate
14.77%
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
$27,859
Deductible property tax
$5,811
Your total deduction
$42,785
Your adjusted annual income
$150,000 - $42,785 = $107,214
Taxes on $107,214 (30%)
$32,164
Your old tax bill
$45,000
Your new tax bill
$32,164
Estimated tax savings
$12,835
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