1901 Wazee St
Denver, Colorado, 80202
1 bed • 2 bath • 2 guests • $990,000
Annual Revenue
$75,605
Profit (Cash Flow)
-$14,923
Cash on Cash Return
-6.4%
Annual Revenue
AirDNA projects $207/night at 65% occupancy ($49,143).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.42% 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
-6.42%
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
$46,986
Deductible property tax
$9,800
Your total deduction
$153,305
Your adjusted annual income
$150,000 - $153,305 = -$3,305
Taxes on -$3,305 (30%)
-$991
Your old tax bill
$45,000
Your new tax bill
-$991
Estimated tax savings
$45,991
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