1314 Ascot Ave Littleton, Colorado
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,819/mo
$634,600
Zestimate
$67,818
Annual Revenue
Median of 25 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $318
- Occupancy
- 58%
$5k
$50k
$100k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,607
Profit
Revenue
$67,818
Operating Expenses
$29,617
Operating Income
$38,201
Mortgage & Taxes
$42,808
Profit (Cash Flow)
-$4,607
$145,958
Cash Investment
Down Payment
$126,920
Renos & Furnishing
$0
Closing Costs
$19,038
Total
$145,958
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.15%
Cap Rate
6.01%
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
$30,119
Deductible property tax
$6,283
Estimated gross deduction
$177,640
Your income tax rate
Estimated tax savings
$53,292
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...