6758 Osage St
Denver, Colorado, 80221-2758
3 bed • 4 bath • 8 guests • $650,000
Annual Revenue
$88,426
Profit (Cash Flow)
$19,414
Cap Rate
9.7%
Annual Revenue
AirDNA projects $269/night at 71% occupancy ($69,758)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.24% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.24%
Cap Rate
9.73%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$71,289
Your adjusted annual income
$150,000 - $71,289 = $78,711
Taxes on $78,711 (30%)
$23,613
Your old tax bill
$45,000
Your new tax bill
$23,613
Estimated tax savings
$21,387
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