686 Matterhorn Cir S
Westcliffe, Colorado, 81252
3 bed • 2 bath • 7 guests • $350,000
Annual Revenue
$71,222
Profit (Cash Flow)
$16,603
Cash on Cash Return
18.7%
Annual Revenue
AirDNA projects $219/night at 65% occupancy ($51,992).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.65% 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
18.65%
Cap Rate
13.79%
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
$22,229
Deductible property tax
$7,034
Your total deduction
$37,857
Your adjusted annual income
$150,000 - $37,857 = $112,142
Taxes on $112,142 (30%)
$33,642
Your old tax bill
$45,000
Your new tax bill
$33,642
Estimated tax savings
$11,357
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