6758 Osage St
Denver, Colorado, 80221-2758
3 bed • 4 bath • 8 guests • $650,000
Annual Revenue
$88,425
Profit (Cash Flow)
$19,414
Cash on Cash Return
12.2%
Annual Revenue
AirDNA projects $269/night at 71% occupancy ($69,757).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.24% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.24%
Cap Rate
9.73%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$75,321
Your adjusted annual income
$150,000 - $75,321 = $74,678
Taxes on $74,678 (30%)
$22,403
Your old tax bill
$45,000
Your new tax bill
$22,403
Estimated tax savings
$22,596
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