189 GCR 702 #5-203 Winter Park, CO
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,167/mo
$487,800
Zestimate
$24,940
Annual Revenue
Median of 25 comps selected by Robert, creator of this analysis.
- Avg Daily Rate
- $246
- Occupancy
- 28%
$5k
$25k
$40k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$27,506
Profit
Revenue
$24,940
Operating Expenses
$19,541
Operating Income
$5,399
Mortgage & Taxes
$32,905
Profit (Cash Flow)
-$27,506
$119,714
Cash Investment
Down Payment
$97,560
Renos & Furnishing
$7,520
Closing Costs
$14,634
Total
$119,714
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-22.97%
Cap Rate
1.1%
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
$23,151
Deductible property tax
$4,829
Estimated gross deduction
$138,803
Your income tax rate
Estimated tax savings
$41,641
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...