383 S Hillcrest Dr
Montrose, Colorado, 81401-4146
2 bed • 2 bath • 4 guests • $65,000
Annual Revenue
$43,719
Profit (Cash Flow)
$19,976
Cash on Cash Return
93.1%
Annual Revenue
AirDNA projects $190/night at 63% occupancy ($43,719).
Occupancy Rate
Avg Daily Rate
Return Metrics
93.12% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
93.12%
Cap Rate
37.47%
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
$3,084
Deductible property tax
$643
Your total deduction
-$6,915
Your adjusted annual income
$150,000 - -$6,915 = $156,915
Taxes on $156,915 (30%)
$47,074
Your old tax bill
$45,000
Your new tax bill
$47,074
Estimated tax savings
-$2,074
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