776 Jolly Rogue Dr Divide, Colorado, 80814-9411
2 bed • 1 bath • 6 guests • $340,000
Annual Revenue
$51,134
Profit (Cash Flow)
$22,299
Cap Rate
12.7%
Annual Revenue
AirDNA projects $211/night at 70% occupancy ($53,947)
Occupancy Rate
Avg Daily Rate
Return Metrics
60.33% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
60.33%
Cap Rate
12.68%
Tax Calculator (USA)
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
$16,623
Deductible property tax
$0
Your total deduction
$23,735
Your adjusted annual income
$150,000 - $23,735 = $126,265
Taxes on $126,265 (30%)
$37,879
Your old tax bill
$45,000
Your new tax bill
$37,879
Estimated tax savings
$7,121
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