BNBCalc Short Term Rental Investment Analysis 188 Riverview Dr, Durango, CO 81301, USA

3 bed • 3 bath • 8 guests • $875,000

BNB

Calc

Annual Revenue

$73,597

Profit (Cash Flow)

-$8,076

Cap Rate

5.8%

Annual Revenue

$73,597

AirDNA projects $325/night at 62% occupancy ($73,596).

BNB Calc projects a 62% occupancy rate, $325 rate per night.

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

Return Metrics

-3.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,075	-$16,151	-$24,226	-$32,302	-$40,378	-$80,756	-$242,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000
Down Payment	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000
Property Appreciation	$26,250	$53,287	$81,136	$109,820	$139,364	$300,926	$1,248,854
Total Return	$893,174	$912,136	$931,909	$952,517	$973,986	$1,095,170	$1,881,585

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.84%

Cap Rate

5.82%

Return on Investment

12.74%

188 Riverview Dr Durango, Colorado, 81301-4373

3 bed • 3 bath • 8 guests

Purchase Price

Est. $4,197/mo

Inquire about this property

Contact Agent

$73,597

Annual Revenue

Projected nightly rate is $325/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,076

Profit

Revenue

$73,597

Operating Expenses

$22,648

Operating Income

$50,949

Mortgage & Taxes

$59,025

Profit (Cash Flow)

-$8,076

$210,000

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$8,750

Closing Costs

$26,250

Total

$210,000

DSCR Ratio

Weak

0.86

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.84%

Cap Rate

5.82%

Return on Investment

12.74%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$95,968

Your adjusted annual income

$150,000 - $95,968 = $54,032

Taxes on $54,032 (30%)

$16,210

Your old tax bill

$45,000

Your new tax bill

$16,210

Estimated tax savings

$28,790

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com