207 Lake Dr unit 1304 Granby, Colorado, 80446
2 bed • 2 bath • 6 guests • $537,500
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$68,483
Profit (Cash Flow)
$9,648
Cap Rate
8.5%
Annual Revenue
AirDNA projects $210/night at 60% occupancy ($46,021)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.41% 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
7.41%
Cap Rate
8.53%
Tax Calculator (USA)
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
$65,172
Your adjusted annual income
$150,000 - $65,172 = $84,828
Taxes on $84,828 (30%)
$25,448
Your old tax bill
$45,000
Your new tax bill
$25,448
Estimated tax savings
$19,552
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