6 Emmons Rd Crested Butte, Colorado, 81225
2 bed • 1 bath • 4 guests • $259,000
Annual Revenue
$54,787
Profit (Cash Flow)
$28,843
Cap Rate
18.2%
Annual Revenue
AirDNA projects $290/night at 53% occupancy ($56,138)
Occupancy Rate
Avg Daily Rate
Return Metrics
43.82% 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
43.82%
Cap Rate
18.2%
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
$13,330
Deductible property tax
$2,590
Your total deduction
$8,041
Your adjusted annual income
$150,000 - $8,041 = $141,959
Taxes on $141,959 (30%)
$42,588
Your old tax bill
$45,000
Your new tax bill
$42,588
Estimated tax savings
$2,412
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