417 Coyote Run
Mesa, Colorado, 81643
4 bed • 3 bath • 8 guests • $650,000
Annual Revenue
$77,238
Profit (Cash Flow)
$20,265
Cap Rate
8.2%
Annual Revenue
AirDNA projects $399/night at 53% occupancy ($77,238)
Occupancy Rate
Avg Daily Rate
Return Metrics
85.14% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
85.14%
Cap Rate
8.23%
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
$8,110
Deductible property tax
$7,150
Your total deduction
$58,095
Your adjusted annual income
$150,000 - $58,095 = $91,905
Taxes on $91,905 (30%)
$27,571
Your old tax bill
$45,000
Your new tax bill
$27,571
Estimated tax savings
$17,429
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