34323 US-6 Edwards, Colorado, 81632
2 bed • 2 bath • 6 guests • $462,000
Annual Revenue
$65,284
Profit (Cash Flow)
$11,953
Cap Rate
9.3%
Annual Revenue
AirDNA projects $331/night at 54% occupancy ($65,284)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.6% 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
10.6%
Cap Rate
9.33%
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
$21,927
Deductible property tax
$4,574
Your total deduction
$52,529
Your adjusted annual income
$150,000 - $52,529 = $97,471
Taxes on $97,471 (30%)
$29,241
Your old tax bill
$45,000
Your new tax bill
$29,241
Estimated tax savings
$15,759
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