5211 Columbia Dr
Cheyenne, Wyoming, 82009-3168
3 bed • 2 bath • 3 guests • $317,000
Annual Revenue
$46,838
Profit (Cash Flow)
$5,697
Cash on Cash Return
7.0%
Annual Revenue
AirDNA projects $229/night at 56% occupancy ($46,838).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.99% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.99%
Cap Rate
8.53%
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
$15,045
Deductible property tax
$3,138
Your total deduction
$43,141
Your adjusted annual income
$150,000 - $43,141 = $106,858
Taxes on $106,858 (30%)
$32,057
Your old tax bill
$45,000
Your new tax bill
$32,057
Estimated tax savings
$12,942
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