1280 Athens Plaza Steamboat Springs, Colorado, 80487-1737
3 bed • 3 bath • 10 guests • $650,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$66,533
Profit (Cash Flow)
$368
Cap Rate
6.8%
Annual Revenue
AirDNA projects $414/night at 44% occupancy ($66,533)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.23% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.23%
Cap Rate
6.8%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$90,288
Your adjusted annual income
$150,000 - $90,288 = $59,712
Taxes on $59,712 (30%)
$17,914
Your old tax bill
$45,000
Your new tax bill
$17,914
Estimated tax savings
$27,086
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