1060 Blue River Pkwy
Silverthorne, Colorado, 80498
2 bed • 2 bath • 6 guests • $975,000
Annual Revenue
$51,185
Profit (Cash Flow)
-$34,909
Cap Rate
3.2%
Annual Revenue
AirDNA projects $286/night at 49% occupancy ($51,185)
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.12% 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
-15.12%
Cap Rate
3.16%
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
$46,275
Deductible property tax
$9,653
Your total deduction
$169,614
Your adjusted annual income
$150,000 - $169,614 = -$19,614
Taxes on -$19,614 (30%)
-$5,884
Your old tax bill
$45,000
Your new tax bill
-$5,884
Estimated tax savings
$50,884
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