4691 Trinchera Trail
Evergreen, Colorado, 80439-5825
3 bed • 3 bath • 8 guests • $965,000
Annual Revenue
$96,150
Profit (Cash Flow)
$4,882
Cash on Cash Return
2.1%
Annual Revenue
AirDNA projects $351/night at 75% occupancy ($96,150).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.11% 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
2.11%
Cap Rate
7.25%
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
$45,799
Deductible property tax
$9,553
Your total deduction
$132,802
Your adjusted annual income
$150,000 - $132,802 = $17,197
Taxes on $17,197 (30%)
$5,159
Your old tax bill
$45,000
Your new tax bill
$5,159
Estimated tax savings
$39,840
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