22590 Co Rd 292A Nathrop, Colorado
3 bed • 3 bath • 8 guests
Purchase Price
Est. $3,820/mo
$65,163
Annual Revenue
Median of 20 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $494
- Occupancy
- 36%
$15k
$45k
$70k
$105k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,844
Profit
Revenue
$65,163
Operating Expenses
$28,993
Operating Income
$36,169
Mortgage & Taxes
$58,013
Profit (Cash Flow)
-$21,844
$206,550
Cash Investment
Down Payment
$172,000
Renos & Furnishing
$8,750
Closing Costs
$25,800
Total
$206,550
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.57%
Cap Rate
4.2%
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
$40,816
Deductible property tax
$8,514
Estimated gross deduction
$243,361
Your income tax rate
Estimated tax savings
$73,008
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.