BNBCalc Short Term Rental Investment Analysis 346 Hills Cir, Pagosa Springs, CO 81147, USA

3 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$55,663

Profit (Cash Flow)

$6,678

Cap Rate

8.3%

Annual Revenue

$55,663

AirDNA projects $254/night at 60% occupancy ($55,663).

BNB Calc projects a 60% occupancy rate, $254 rate per night.

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

Return Metrics

6.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,677	$13,355	$20,033	$26,711	$33,389	$66,778	$200,334
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$444,427	$464,238	$484,442	$505,052	$526,080	$637,942	$1,231,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.28%

Cap Rate

8.31%

Return on Investment

22.21%

346 Hills Cir Pagosa Springs, Colorado, 81147-8599

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$55,663

Annual Revenue

AirDNA projects $254/night at 60% occupancy ($55,663.18).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.28%

Cap Rate

8.31%

Return on Investment

22.21%

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

$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