5330 Del Rey Dr
Colorado Springs, Colorado, 80918-2008
4 bed • 3 bath • 12 guests • $395,000
Annual Revenue
$53,559
Profit (Cash Flow)
$7,717
Cap Rate
8.7%
Annual Revenue
AirDNA projects $188/night at 78% occupancy ($53,559)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.9% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.9%
Cap Rate
8.69%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$48,416
Your adjusted annual income
$150,000 - $48,416 = $101,584
Taxes on $101,584 (30%)
$30,475
Your old tax bill
$45,000
Your new tax bill
$30,475
Estimated tax savings
$14,525
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