166 Yankee Girl Ct Durango, Colorado, 81301-7831
2 bed • 2 bath • 6 guests
Est. $1,990/mo

Inquire about this property
Contact Agent
$46,035
Annual Revenue
AirDNA projects $274/night at 46% occupancy ($46,035.35).
Top 101% of comparables
Top 101% of comparables
-$1,022
Profit
Revenue
$46,035
Operating Expenses
$19,065
Operating Income
$26,971
Mortgage & Taxes
$27,993
Profit (Cash Flow)
-$1,022
$101,944
Cash Investment
Down Payment
$82,995
Renos & Furnishing
$6,500
Closing Costs
$12,449
Total
$101,944
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1%
Cap Rate
6.49%
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
$19,695
Deductible property tax
$4,108
Your total deduction
$91,141
Your adjusted annual income
$150,000 - $91,141 = $58,859
Taxes on $58,859 (30%)
$17,658
Your old tax bill
$45,000
Your new tax bill
$17,658
Estimated tax savings
$27,342
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com