239 Snowmass Dr
Livermore, Colorado, 80536-8708
2 bed • 2 bath • 4 guests • $470,000
Annual Revenue
$66,898
Profit (Cash Flow)
$12,817
Cash on Cash Return
11.2%
Annual Revenue
AirDNA projects $241/night at 76% occupancy ($66,898).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.18% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.18%
Cap Rate
9.47%
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
$22,306
Deductible property tax
$4,653
Your total deduction
$55,671
Your adjusted annual income
$150,000 - $55,671 = $94,328
Taxes on $94,328 (30%)
$28,298
Your old tax bill
$45,000
Your new tax bill
$28,298
Estimated tax savings
$16,701
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