1226 E Path Cotopaxi, Colorado, 81223
3 bed • 2 bath • 9 guests
Est. $2,393/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$10,111
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$42,792
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 34% occupancy.Projected nightly rate is $202/night at 58% occupancy.
Top 56% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$44,606
Avg annual revenue
58%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
-$10,112
Profit
Revenue
$42,792
Operating Expenses
$19,243
Operating Income
$23,549
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$10,112
$123,270
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$8,500
Closing Costs
$14,970
Total
$123,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.2%
Cap Rate
4.71%
STR 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 est deduction will be...
Deductible mortgage interest
$23,683
Deductible property tax
$4,940
Your total deduction
$60,720
Your adjusted annual income
$150,000 - $60,720 = $89,280
Taxes on $89,280 (30%)
$26,784
Your old tax bill
$45,000
Your new tax bill
$26,784
Estimated tax savings
$18,216
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2.46 sqft
Year built:
2002
Size:
2,554 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Passive Solar, Propane, Wood, Wood Stove
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 2.46 sqft
- Building area: 2,554 sqft
- Garage: No
- Heating: Forced air, passive solar, propane, wood, wood stove
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Attic Fan
- View: Meadow, Mountain(s)
- Parking: Gravel
- Amenities: Dishwasher, Dryer, Electric Water Heater, Oven, Range, Refrigerator, Self Cleaning Oven, Washer
- Price per square foot: $195
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 000076011510
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $124,280
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Cotopaxi Elementary School