346 Hills Cir Pagosa Springs, Colorado, 81147-8599
3 bed • 2 bath • 6 guests
Est. $2,038/mo

Inquire about this property
Contact Agent
$55,663
Annual Revenue
AirDNA projects $254/night at 60% occupancy ($55,663.18).
Top 101% of comparables
Top 101% of comparables
$6,678
Profit
Revenue
$55,663
Operating Expenses
$20,316
Operating Income
$35,347
Mortgage & Taxes
$28,669
Profit (Cash Flow)
$6,678
$106,250
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$8,500
Closing Costs
$12,750
Total
$106,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.28%
Cap Rate
8.31%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$86,171
Your adjusted annual income
$150,000 - $86,171 = $63,829
Taxes on $63,829 (30%)
$19,149
Your old tax bill
$45,000
Your new tax bill
$19,149
Estimated tax savings
$25,851
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com