191 Aspen Way Evergreen, Colorado
3 bed • 3 bath • 9 guests
Purchase Price
Est. $3,436/mo
$80,684
Annual Revenue
Median of 16 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 57%
$0k
$45k
$90k
$135k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,137
Profit
Revenue
$80,684
Operating Expenses
$32,641
Operating Income
$48,043
Mortgage & Taxes
$52,179
Profit (Cash Flow)
-$4,137
$200,615
Cash Investment
Down Payment
$154,705
Renos & Furnishing
$22,704
Closing Costs
$23,206
Total
$200,615
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.06%
Cap Rate
6.21%
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
$36,712
Deductible property tax
$7,658
Estimated gross deduction
$223,340
Your income tax rate
Estimated tax savings
$67,002
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.