BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 166 Yankee Girl Ct unit 307, Durango, CO 81301, USA

2 bed • 2 bath • 6 guests • $414,974

BNB

Calc

Annual Revenue

$46,035

Profit (Cash Flow)

-$1,022

Cap Rate

6.5%

Annual Revenue

$46,035

AirDNA projects $274/night at 46% occupancy ($46,035).

BNB Calc projects a 46% occupancy rate, $274 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

-1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,022-$2,044-$3,066-$4,088-$5,110-$10,220-$30,662
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$331,979$331,979$331,979$331,979$331,979$331,979$331,979
Down Payment$82,994$82,994$82,994$82,994$82,994$82,994$82,994
Property Appreciation$12,449$25,271$38,479$52,082$66,094$142,716$592,276
Total Return$426,401$438,201$450,387$462,968$475,958$547,469$976,588

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1%

Cap Rate

6.49%

Return on Investment

15.2%

property-location

166 Yankee Girl Ct Durango, Colorado, 81301-7831

2 bed • 2 bath • 6 guests

Est. $1,990/mo

Agent

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

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1%

Cap Rate

6.49%

Profit (Cummulative)

-$1,022

$331,979

$6,500

$12,449

$0

Total Gain

$15,504

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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