102 Tacoma Dr Durango, Colorado, 81301
3 bed • 3 bath • 10 guests • $1,000,000
Annual Revenue
$70,839
Profit (Cash Flow)
-$19,502
Cap Rate
4.8%
Annual Revenue
AirDNA projects $431/night at 45% occupancy ($70,839)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.16% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.16%
Cap Rate
4.79%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$158,055
Your adjusted annual income
$150,000 - $158,055 = -$8,055
Taxes on -$8,055 (30%)
-$2,417
Your old tax bill
$45,000
Your new tax bill
-$2,417
Estimated tax savings
$47,417
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