207 Gcr 8952
Granby, Colorado, 80446
3 bed • 2 bath • 6 guests • $537,500
Annual Revenue
$71,741
Profit (Cash Flow)
$12,482
Cash on Cash Return
9.4%
Annual Revenue
AirDNA projects $322/night at 61% occupancy ($71,741).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.44% 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
9.44%
Cap Rate
9.06%
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
$25,510
Deductible property tax
$5,321
Your total deduction
$66,529
Your adjusted annual income
$150,000 - $66,529 = $83,470
Taxes on $83,470 (30%)
$25,041
Your old tax bill
$45,000
Your new tax bill
$25,041
Estimated tax savings
$19,958
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