6 Emmons Rd Crested Butte, Colorado, 81225
1 bed • 1 bath • 2 guests • $230,000
Annual Revenue
$39,574
Profit (Cash Flow)
$5,246
Cap Rate
9.0%
Annual Revenue
AirDNA projects $197/night at 55% occupancy ($39,574)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.17% 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
9.17%
Cap Rate
9.02%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$27,061
Your adjusted annual income
$150,000 - $27,061 = $122,939
Taxes on $122,939 (30%)
$36,882
Your old tax bill
$45,000
Your new tax bill
$36,882
Estimated tax savings
$8,118
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