57 Creekside Dr Durango, Colorado, 81301-8879
3 bed • 3 bath • 10 guests • $1,150,000
Annual Revenue
$76,088
Profit (Cash Flow)
-$25,052
Cap Rate
4.6%
Annual Revenue
AirDNA projects $434/night at 48% occupancy ($76,088)
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.16% 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
-9.16%
Cap Rate
4.56%
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
$54,580
Deductible property tax
$11,385
Your total deduction
$184,138
Your adjusted annual income
$150,000 - $184,138 = -$34,138
Taxes on -$34,138 (30%)
-$10,241
Your old tax bill
$45,000
Your new tax bill
-$10,241
Estimated tax savings
$55,241
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