893 Straight Creek Dr Dillon, Colorado, 80435
3 bed • 2 bath • 8 guests • $585,000
Annual Revenue
$54,239
Profit (Cash Flow)
-$5,948
Cap Rate
5.7%
Annual Revenue
AirDNA projects $297/night at 50% occupancy ($54,239)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.15% 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
-4.15%
Cap Rate
5.72%
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
$27,765
Deductible property tax
$5,791
Your total deduction
$87,655
Your adjusted annual income
$150,000 - $87,655 = $62,345
Taxes on $62,345 (30%)
$18,704
Your old tax bill
$45,000
Your new tax bill
$18,704
Estimated tax savings
$26,296
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