5330 Del Rey Dr
Colorado Springs, Colorado, 80918-2008
4 bed • 3 bath • 12 guests • $395,000
Annual Revenue
$53,559
Profit (Cash Flow)
$7,716
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $188/night at 78% occupancy ($53,559).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.9% 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
7.9%
Cap Rate
8.69%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$53,231
Your adjusted annual income
$150,000 - $53,231 = $96,768
Taxes on $96,768 (30%)
$29,030
Your old tax bill
$45,000
Your new tax bill
$29,030
Estimated tax savings
$15,969
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