496 Blue Ridge Rd
Silverthorne, Colorado, 80498
1 bed • 1 bath • 4 guests • $600,000
Annual Revenue
$29,146
Profit (Cash Flow)
-$28,786
Cash on Cash Return
-20.2%
Annual Revenue
AirDNA projects $114/night at 70% occupancy ($29,146).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.23% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.23%
Cap Rate
1.94%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$113,637
Your adjusted annual income
$150,000 - $113,637 = $36,362
Taxes on $36,362 (30%)
$10,908
Your old tax bill
$45,000
Your new tax bill
$10,908
Estimated tax savings
$34,091
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