151 Columbine Dr
2 bed • 2 bath • 6 guests
Est. $3,597/mo
Inquire about this property
Contact Agent
$719,100
Zestimate
Airbnb Investor Score
-$3,872
Annual Profit
6.2%
Cap Rate
-2.2%
Cash on Cash
$69,426
Annual Revenue
BNBCalc predicts this property will get $236 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$49,334
Avg annual revenue
55%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
-$3,872
Profit
Revenue
$69,426
Operating Expenses
$22,705
Operating Income
$46,720
Mortgage & Taxes
$50,593
Profit (Cash Flow)
-$3,872
$179,000
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$6,500
Closing Costs
$22,500
Total
$179,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.16%
Cap Rate
6.22%
STR 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 est deduction will be...
Deductible mortgage interest
$35,596
Deductible property tax
$7,425
Your total deduction
$79,071
Your adjusted annual income
$150,000 - $79,071 = $70,929
Taxes on $70,929 (30%)
$21,279
Your old tax bill
$45,000
Your new tax bill
$21,279
Estimated tax savings
$23,721
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1 sqft
Year built:
1976
Size:
2,112 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 1 sqft
- Building area: 2,112 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Ceiling Fan(s)
- View: Mountain(s)
- Parking: Detached Garage
- Amenities: Dishwasher, Dryer, Oven-Wall, Range Top, Washer
- Price per square foot: $322
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 508936201005
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $540,140
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $680,800
Schools
- Elementary School: Animas Valley Elementary School with 7/10 star rating
- Middle School: Miller Middle School with 6/10 star rating
- High School: Durango High School with 7/10 star rating