395 Cove Blvd Dillon, Colorado, 80435
2 bed • 2 bath • 6 guests • $239,000
Annual Revenue
$45,758
Profit (Cash Flow)
$10,013
Cap Rate
10.9%
Annual Revenue
AirDNA projects $216/night at 58% occupancy ($45,758)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.28% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.28%
Cap Rate
10.93%
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
$11,343
Deductible property tax
$2,366
Your total deduction
$23,952
Your adjusted annual income
$150,000 - $23,952 = $126,048
Taxes on $126,048 (30%)
$37,814
Your old tax bill
$45,000
Your new tax bill
$37,814
Estimated tax savings
$7,186
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