11686 W 74th Way Arvada, Colorado
5 bed • 3 bath • 15 guests
Purchase Price
Est. $4,167/mo
$937,900
Zestimate
$92,282
Annual Revenue
Median of 25 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $514
- Occupancy
- 49%
$45k
$80k
$115k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,352
Profit
Revenue
$92,282
Operating Expenses
$35,366
Operating Income
$56,916
Mortgage & Taxes
$63,268
Profit (Cash Flow)
-$6,352
$245,821
Cash Investment
Down Payment
$187,580
Renos & Furnishing
$30,104
Closing Costs
$28,137
Total
$245,821
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.58%
Cap Rate
6.06%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$44,514
Deductible property tax
$9,285
Estimated gross deduction
$271,573
Your income tax rate
Estimated tax savings
$81,472
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...