252 Snowmass Dr Livermore, Colorado
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,679/mo
$61,678
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $436
- Occupancy
- 39%
$10k
$45k
$85k
$125k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,005
Profit
Revenue
$61,677
Operating Expenses
$28,174
Operating Income
$33,503
Mortgage & Taxes
$25,499
Profit (Cash Flow)
$8,005
$100,316
Cash Investment
Down Payment
$75,600
Renos & Furnishing
$13,376
Closing Costs
$11,340
Total
$100,316
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.97%
Cap Rate
8.86%
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
$17,940
Deductible property tax
$3,742
Estimated gross deduction
$109,825
Your income tax rate
Estimated tax savings
$32,947
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...