18735 Co Rd 306 Buena Vista, Colorado
2 bed • 1 bath • 6 guests
Purchase Price
Est. $2,337/mo
$41,633
Annual Revenue
Median of 25 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $286
- Occupancy
- 40%
$5k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,313
Profit
Revenue
$41,633
Operating Expenses
$23,464
Operating Income
$18,169
Mortgage & Taxes
$35,482
Profit (Cash Flow)
-$17,313
$126,380
Cash Investment
Down Payment
$105,200
Renos & Furnishing
$5,400
Closing Costs
$15,780
Total
$126,380
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.69%
Cap Rate
3.45%
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
$24,964
Deductible property tax
$5,207
Estimated gross deduction
$148,860
Your income tax rate
Estimated tax savings
$44,658
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...