4093 Siferd Blvd
Colorado Springs, Colorado, 80917-4906
3 bed • 3 bath • 9 guests • $398,900
Annual Revenue
$56,335
Profit (Cash Flow)
$15,501
Cap Rate
10.6%
Annual Revenue
AirDNA projects $241/night at 64% occupancy ($56,335)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.42% 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
15.42%
Cap Rate
10.63%
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
$18,932
Deductible property tax
$3,949
Your total deduction
$40,780
Your adjusted annual income
$150,000 - $40,780 = $109,220
Taxes on $109,220 (30%)
$32,766
Your old tax bill
$45,000
Your new tax bill
$32,766
Estimated tax savings
$12,234
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