4691 Trinchera Trail
Evergreen, Colorado, 80439-5825
3 bed • 3 bath • 8 guests • $965,000
Annual Revenue
$96,150
Profit (Cash Flow)
$4,883
Cap Rate
7.3%
Annual Revenue
AirDNA projects $351/night at 75% occupancy ($96,150)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.11% 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
2.11%
Cap Rate
7.25%
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
$45,800
Deductible property tax
$9,554
Your total deduction
$128,883
Your adjusted annual income
$150,000 - $128,883 = $21,117
Taxes on $21,117 (30%)
$6,335
Your old tax bill
$45,000
Your new tax bill
$6,335
Estimated tax savings
$38,665
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