511 Metcalf Rd Avon, Colorado, 81620
2 bed • 2 bath • 6 guests • $585,000
Annual Revenue
$56,248
Profit (Cash Flow)
-$4,201
Cap Rate
6.0%
Annual Revenue
AirDNA projects $308/night at 50% occupancy ($56,248)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.97% 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
-2.97%
Cap Rate
6.02%
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
$27,765
Deductible property tax
$5,791
Your total deduction
$85,523
Your adjusted annual income
$150,000 - $85,523 = $64,477
Taxes on $64,477 (30%)
$19,343
Your old tax bill
$45,000
Your new tax bill
$19,343
Estimated tax savings
$25,657
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