3252 Quivas St Denver, Colorado, 80211-3545
2 bed • 2.5 bath • 6 guests • $785,000
Annual Revenue
$87,184
Profit (Cash Flow)
$12,340
Cap Rate
7.4%
Annual Revenue
AirDNA projects $341/night at 65% occupancy ($80,956)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.27% 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
13.27%
Cap Rate
7.44%
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
$30,901
Deductible property tax
$3,480
Your total deduction
$92,552
Your adjusted annual income
$150,000 - $92,552 = $57,448
Taxes on $57,448 (30%)
$17,234
Your old tax bill
$45,000
Your new tax bill
$17,234
Estimated tax savings
$27,766
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