964 Lowell Blvd Denver, Colorado, 80204-3121
2 bed • 1 bath • 4 guests • $590,000
Annual Revenue
$41,090
Profit (Cash Flow)
-$15,156
Cap Rate
4.5%
Annual Revenue
AirDNA projects $165/night at 72% occupancy ($43,391)
Occupancy Rate
Avg Daily Rate
Return Metrics
-38.46% 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
-38.46%
Cap Rate
4.47%
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
$27,031
Deductible property tax
$5,900
Your total deduction
$94,980
Your adjusted annual income
$150,000 - $94,980 = $55,020
Taxes on $55,020 (30%)
$16,506
Your old tax bill
$45,000
Your new tax bill
$16,506
Estimated tax savings
$28,494
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