204 Brook Rd
Evergreen, Colorado, 80439-4020
2 bed • 1 bath • 4 guests • $520,000
Annual Revenue
$56,265
Profit (Cash Flow)
$195
Cash on Cash Return
0.2%
Annual Revenue
AirDNA projects $195/night at 79% occupancy ($56,265).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.15% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.15%
Cap Rate
6.78%
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
$24,679
Deductible property tax
$5,147
Your total deduction
$74,977
Your adjusted annual income
$150,000 - $74,977 = $75,022
Taxes on $75,022 (30%)
$22,506
Your old tax bill
$45,000
Your new tax bill
$22,506
Estimated tax savings
$22,493
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