2660 Vista Glen Ct Woodland Park, Colorado, 80863-7002
4 bed • 4 bath • 12 guests
Est. $3,334/mo
Inquire about this property
Contact Agent
$667,000
Zestimate
$82,965
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $413/night at 55% occupancy ($82,965.17). Airbtics projects $353/night at 64% occupancy ($82,515).
Top 76% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$87,658
Avg annual revenue
64%
Avg occupancy rate
$353
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$90k
$150k
$220k
Sign up to see the data on 40 all comparables
$2,120
Profit
Revenue
$82,965
Operating Expenses
$24,465
Operating Income
$58,500
Mortgage & Taxes
$56,380
Profit (Cash Flow)
$2,120
$59,650
Cash Investment
Down Payment
$27,800
Renos & Furnishing
$11,000
Closing Costs
$20,850
Total
$59,650
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.55%
Cap Rate
8.41%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$36,911
Deductible property tax
$6,880
Your total deduction
$64,847
Your adjusted annual income
$150,000 - $64,847 = $85,153
Taxes on $85,153 (30%)
$25,546
Your old tax bill
$45,000
Your new tax bill
$25,546
Estimated tax savings
$19,454
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
76,666 sqft
Year built:
1990
Size:
3,256 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 365 Sun Ct | 3 | 2 | 4,789 | - | 36,590 | 1989 | $850,000 | 47 |
| 305 Sun Valley Dr | 3 | 3 | 2,679 | - | 32,670 | 2000 | $0 | 75 |
| 460 Sunny Glen Ct | 4 | 3 | 2,603 | - | 33,541 | 1989 | $780,000 | 256 |
| 625 Sunny Glen Ct | 3 | 2 | 4,779 | - | 43,124 | 1993 | $775,000 | 38 |
| 2441 Glen Cove Dr | 5 | 3 | 4,616 | - | 32,234 | 1997 | $684,000 | - |
| 105 Sun Valley Dr | 5 | 3 | 2,922 | - | 40,075 | 1994 | $0 | - |
| 240 Sun Ridge Ct | 3 | 2 | 2,259 | - | 33,977 | 1985 | $610,000 | 14 |
| 2411 Glen Cove Dr | 2 | 1 | 1,551 | - | 32,234 | 1989 | $0 | - |
| 512 Brecken Ct | 3 | 2 | 0 | - | 4,792 | - | $499,000 | 402 |
| 530 Brecken Ct | 3 | 2 | 1,397 | - | 4,792 | 2022 | $525,000 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 76,666 sqft
- Building area: 3,256 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: WP
- Land Use: Residential
- Parcel Number: 6031.311060160
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $37,100
- County Est. Land Value: $196,427
- Assessed Land Value: $10,280
- County Est. Structure Value: $512,316
Market Estimate: -