9283 Fall River Rd Idaho Springs, Colorado, 80452
2 bed • 1 bath • 6 guests • $430,000
Annual Revenue
$71,223
Profit (Cash Flow)
$19,280
Cap Rate
11.2%
Annual Revenue
AirDNA projects $204/night at 68% occupancy ($50,667)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.33% 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
18.33%
Cap Rate
11.22%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$40,776
Your adjusted annual income
$150,000 - $40,776 = $109,224
Taxes on $109,224 (30%)
$32,767
Your old tax bill
$45,000
Your new tax bill
$32,767
Estimated tax savings
$12,233
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