16 Colorado Blvd Idaho Springs, Colorado, 80452
3 bed • 1.5 bath • 6 guests
Est. $2,206/mo
Inquire about this property
Contact Agent
$589,700
Zestimate
Airbnb Investor Score
$75,181
Annual Profit
23.1%
Cap Rate
65.8%
Cash on Cash
$137,807
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 39% occupancy.Projected nightly rate is $394/night at 64% occupancy.
Top 26% of comparables
Top 28% 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.
$95,954
Avg annual revenue
64%
Avg occupancy rate
$394
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$90k
$145k
$205k
Sign up to see the data on 40 all comparables
$75,182
Profit
Revenue
$137,807
Operating Expenses
$31,595
Operating Income
$106,212
Mortgage & Taxes
$31,030
Profit (Cash Flow)
$75,182
$114,175
Cash Investment
Down Payment
$92,000
Renos & Furnishing
$8,375
Closing Costs
$13,800
Total
$114,175
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
65.84%
Cap Rate
23.08%
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
$21,832
Deductible property tax
$4,554
Your total deduction
-$28,454
Your adjusted annual income
$150,000 - -$28,454 = $178,454
Taxes on $178,454 (30%)
$53,536
Your old tax bill
$45,000
Your new tax bill
$53,536
Estimated tax savings
-$8,536
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:
3,484 sqft
Year built:
1905
Size:
1,400 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,484 sqft
- Building area: 1,400 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: City, Mountain
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Trash compactor, Washer
- Price per square foot: $421
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 183536327003
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $527,590
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $589,700
Schools
- High School: Clear Creek High School with 5/10 star rating