2100 Lodgepole Cir
Silverthorne, Colorado, 80497
3 bed • 1 bath • 10 guests • $600,000
Annual Revenue
$53,040
Profit (Cash Flow)
-$7,998
Cash on Cash Return
-5.5%
Annual Revenue
AirDNA projects $274/night at 53% occupancy ($53,040).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.46% 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
-5.46%
Cap Rate
5.41%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$95,409
Your adjusted annual income
$150,000 - $95,409 = $54,590
Taxes on $54,590 (30%)
$16,377
Your old tax bill
$45,000
Your new tax bill
$16,377
Estimated tax savings
$28,622
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