38 S Perry St
Denver, Colorado, 80219-1836
3 bed • 2 bath • 9 guests • $380,000
Annual Revenue
$48,212
Profit (Cash Flow)
$2,632
Cash on Cash Return
2.7%
Annual Revenue
AirDNA projects $176/night at 75% occupancy ($48,212).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.74% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.74%
Cap Rate
7.43%
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
$18,035
Deductible property tax
$3,761
Your total deduction
$54,818
Your adjusted annual income
$150,000 - $54,818 = $95,181
Taxes on $95,181 (30%)
$28,554
Your old tax bill
$45,000
Your new tax bill
$28,554
Estimated tax savings
$16,445
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