123 Black Bear Trail Golden, Colorado, 80403-9448
2 bed • 2 bath • 6 guests
Est. $3,166/mo
Inquire about this property
Contact Agent
$80,909
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$8,557
Profit
Revenue
$80,909
Operating Expenses
$23,598
Operating Income
$57,311
Mortgage & Taxes
$48,754
Profit (Cash Flow)
$8,557
$158,300
Cash Investment
Down Payment
$132,000
Renos & Furnishing
$6,500
Closing Costs
$19,800
Total
$158,300
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.4%
Cap Rate
8.68%
STR 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 est deduction will be...
Deductible mortgage interest
$36,617
Deductible property tax
$6,600
Your total deduction
$58,851
Your adjusted annual income
$150,000 - $58,851 = $91,149
Taxes on $91,149 (30%)
$27,345
Your old tax bill
$45,000
Your new tax bill
$27,345
Estimated tax savings
$17,655
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com