BNBCalc.com Investment Analysis Report of 210 S Pine St, Telluride, CO, 81320

2 bed • 1 bath • 6 guests • $1,500,000

BNB

Calc

Return Metrics

-11.93% 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

-11.93%

Cap Rate

3.94%

Return on Investment

5.06%

Annual Revenue

$83,823

AirDNA projects $459/night at 50% occupancy ($83,823). Airbtics projects $484/night at 55% occupancy ($97,227). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$67,255$93,767$133,433$192,966
Occupancy49%56%67%74%
Nightly Rate$370$449$532$683

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Riverside Condos C202 by AvantStay | Near Lift #8
$83,870
$332
67%
2241$175❌❌❌N / Y⭐️ 4.8 (19)Profile

B

Riverside Condos D01 by AvantStay | Near Lift #8
$101,414
$368
74%
2261$290❌❌❌N / Y⭐️ 4.5 (27)Profile

C

Riverside Condos B101 by AvantStay | Near Lift #8
$106,878
$395
72%
2271$250❌❌❌N / Y⭐️ 4.8 (39)Profile

D

Riverside Condos C102 by AvantStay | Near Lifts
$90,913
$365
67%
2251$175❌❌❌N / Y⭐️ 4.8 (23)Profile

E

2BR | Balcony | Hot Tub | Gas Fireplace | W/D
$38,347
$375
21%
2243$256❌✅❌N / Y⭐️ 4.8 (11)Profile

Operating Expenses

Monthly Expenses

$2,048

Annual Expenses

$24,577

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,399

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$699

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$8,432

Annual Mortgage & Tax

$101,184

Downpayment

Purchase Price

$1,500,000

Percent Down

20%

Total Downpayment

$300,000

Total Loan Amount

$1,200,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$7,195

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$1,237

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$694,846

Profit on this property

$59,246

Your total deduction

$721,641

So, your new taxable income is your previous income minus your total deduction ($150,000 - $721,641)

-$571,641

Your old tax bill

$45,000

Your new tax bill

-$171,492

Estimated tax savings

$216,492

property-location

210 S Pine St 310 Telluride, Colorado, 81320

2 bed • 1 bath • 6 guests

Purchase Price

Est. $7,195/mo

Agent

Inquire about this property

Contact Agent

-39

Airbnb Investor Score

-$41,938

Annual Profit

3.9%

Cap Rate

-11.9%

Cash on Cash

$83,823

Annual Revenue

BNBCalc predicts this property will get $484 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.93%

Cap Rate

3.94%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$248,441

Your adjusted annual income

$150,000 - $248,441 = -$98,441

Taxes on -$98,441 (30%)

-$29,532

Your old tax bill

$45,000

Your new tax bill

-$29,532

Estimated tax savings

$74,532

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