247 Rimrock Dr Durango, Colorado, 81301-6576
5 bed • 5 bath • 14 guests • $1,800,000
Annual Revenue
$144,476
Profit (Cash Flow)
-$9,402
Cap Rate
6.2%
Annual Revenue
AirDNA projects $682/night at 58% occupancy ($144,476)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.2% 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
-2.2%
Cap Rate
6.22%
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
$85,430
Deductible property tax
$17,820
Your total deduction
$258,315
Your adjusted annual income
$150,000 - $258,315 = -$108,315
Taxes on -$108,315 (30%)
-$32,495
Your old tax bill
$45,000
Your new tax bill
-$32,495
Estimated tax savings
$77,495
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