11957 S Elk Trail Rd Colorado
3 bed • 2 bath • 9 guests
Purchase Price
Est. $3,332/mo
$76,635
Annual Revenue
Median of 25 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $432
- Occupancy
- 49%
$0k
$50k
$100k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,647
Profit
Revenue
$76,635
Operating Expenses
$31,689
Operating Income
$44,946
Mortgage & Taxes
$50,593
Profit (Cash Flow)
-$5,647
$181,000
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$8,500
Closing Costs
$22,500
Total
$181,000
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.11%
Cap Rate
5.99%
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
$35,596
Deductible property tax
$7,425
Estimated gross deduction
$212,494
Your income tax rate
Estimated tax savings
$63,748
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.