6650 E Arizona Ave
Denver, Colorado, 80224
2 bed • 2 bath • 6 guests • $300,000
Annual Revenue
$39,833
Profit (Cash Flow)
$743
Cash on Cash Return
1.0%
Annual Revenue
AirDNA projects $133/night at 82% occupancy ($39,833).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.98% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.98%
Cap Rate
6.99%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$44,482
Your adjusted annual income
$150,000 - $44,482 = $105,517
Taxes on $105,517 (30%)
$31,655
Your old tax bill
$45,000
Your new tax bill
$31,655
Estimated tax savings
$13,344
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