607 N Logan Ave
Fleming, Colorado, 80728-9702
5 bed • 2 bath • 11 guests • $160,000
Annual Revenue
$0
Profit (Cash Flow)
-$24,468
Cash on Cash Return
-49.6%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-49.63% 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
-49.63%
Cap Rate
-8.55%
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
$7,593
Deductible property tax
$1,583
Your total deduction
$54,372
Your adjusted annual income
$150,000 - $54,372 = $95,627
Taxes on $95,627 (30%)
$28,688
Your old tax bill
$45,000
Your new tax bill
$28,688
Estimated tax savings
$16,311
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