1605 Lehmberg Blvd Colorado Springs, Colorado
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $964/mo
$57,610
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $328
- Occupancy
- 48%
$10k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,760
Profit
Revenue
$57,610
Operating Expenses
$27,218
Operating Income
$30,392
Mortgage & Taxes
$14,631
Profit (Cash Flow)
$15,760
$68,095
Cash Investment
Down Payment
$43,380
Renos & Furnishing
$18,208
Closing Costs
$6,507
Total
$68,095
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.14%
Cap Rate
14.01%
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
$10,294
Deductible property tax
$2,147
Estimated gross deduction
$66,178
Your income tax rate
Estimated tax savings
$19,853
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...