204 Brook Rd
Evergreen, Colorado, 80439-4020
2 bed • 1 bath • 4 guests • $520,000
Annual Revenue
$56,843
Profit (Cash Flow)
$697
Cap Rate
6.9%
Annual Revenue
AirDNA projects $197/night at 79% occupancy ($56,843)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.55% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.55%
Cap Rate
6.87%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$71,676
Your adjusted annual income
$150,000 - $71,676 = $78,324
Taxes on $78,324 (30%)
$23,497
Your old tax bill
$45,000
Your new tax bill
$23,497
Estimated tax savings
$21,503
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