5535 Lavarie Ct
Colorado Springs, Colorado, 80917-3850
4 bed • 3 bath • 12 guests • $405,000
Annual Revenue
$67,935
Profit (Cash Flow)
$18,879
Cash on Cash Return
18.9%
Annual Revenue
AirDNA projects $300/night at 62% occupancy ($67,935).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.9% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.9%
Cap Rate
11.57%
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
$20,033
Deductible property tax
$4,050
Your total deduction
$43,619
Your adjusted annual income
$150,000 - $43,619 = $106,380
Taxes on $106,380 (30%)
$31,914
Your old tax bill
$45,000
Your new tax bill
$31,914
Estimated tax savings
$13,085
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