240 Sunshine Lp Fairplay, Colorado
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,149/mo
$258,600
Zestimate
$46,127
Annual Revenue
Manual override
- Avg Daily Rate
- $236
- Occupancy
- 54%
$5k
$30k
$60k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,163
Profit
Revenue
$46,127
Operating Expenses
$24,520
Operating Income
$21,607
Mortgage & Taxes
$17,444
Profit (Cash Flow)
$4,163
$64,390
Cash Investment
Down Payment
$51,720
Renos & Furnishing
$4,912
Closing Costs
$7,758
Total
$64,390
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.46%
Cap Rate
8.35%
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
$12,273
Deductible property tax
$2,560
Estimated gross deduction
$73,862
Your income tax rate
Estimated tax savings
$22,159
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...