2667 Aspen Springs Dr Park City, UT, 84060
6 bed • 3 bath • 18 guests
Est. $23,502/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$39,929
Annual Profit
5.9%
Cap Rate
-3.5%
Cash on Cash
$349,758
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $2,394/night at 40% occupancy.Projected nightly rate is $2,199/night at 64% occupancy.
Top 91% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$492,482
Avg annual revenue
64%
Avg occupancy rate
$2,199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$200k
$540k
$880k
$1k
Sign up to see the data on 10 all comparables
-$39,929
Profit
Revenue
$349,758
Operating Expenses
$59,148
Operating Income
$290,609
Mortgage & Taxes
$330,539
Profit (Cash Flow)
-$39,929
$1,141,750
Cash Investment
Down Payment
$980,000
Renos & Furnishing
$14,750
Closing Costs
$147,000
Total
$1,141,750
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.49%
Cap Rate
5.93%
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
$232,559
Deductible property tax
$48,510
Your total deduction
$573,248
Your adjusted annual income
$150,000 - $573,248 = -$423,248
Taxes on -$423,248 (30%)
-$126,975
Your old tax bill
$45,000
Your new tax bill
-$126,975
Estimated tax savings
$171,975
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:
58,370 sqft
Year built:
1997
Size:
6,319 sqft
Type:
SFR
Parking:
4
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2586 Aspen Springs Dr | - | 4 | 6,304 | - | 28,750 | 1997 | $0 | - |
| 7 Canyon Ct | 5 | 5 | 4,567 | - | 51,836 | 1994 | $0 | 189 |
| 79 Thaynes Canyon Dr | 5 | 7 | 6,988 | - | 19,602 | 1994 | $0 | 74 |
| 2449 Iron Canyon Dr | 4 | 5 | 6,325 | - | 47,916 | 2014 | $0 | 45 |
| 2437 Iron Canyon Dr | 4 | 4 | 6,024 | - | 20,909 | 1990 | $0 | 507 |
| 3073 Mountain Ridge Ct | 5 | 3 | 3,260 | - | 12,632 | 1996 | $0 | 82 |
| 2514 Aspen Springs Dr | - | 3 | 4,772 | - | 43,996 | 1993 | - | - |
| 10 Iron Canyon Ct | - | 4 | 10,583 | - | 81,457 | 1989 | $0 | - |
| 2543 Aspen Springs Dr | - | 3 | 3,992 | - | 16,988 | 1994 | $0 | - |
| 78 Thaynes Canyon Dr | 4 | 5 | 4,200 | - | 9,583 | 1973 | $0 | 153 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 58,370 sqft
- Building area: 6,319 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: ASR-II-66-AM
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $3,859,216
- County Est. Land Value: $934,000
- Assessed Land Value: $934,000
- County Est. Structure Value: $2,925,216
Market Estimate: $4,037,798
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/14/15 | $0 | 0% | Scot N Ackerman, Alexandra D Ackerman |
| 03/28/06 | $0 | 0% | Ackerman,Scot N & Alexandra D |
Ownership
- Name: Scot N Ackerman
- Owner Occupied: No
- Owner Mailing Address: 4072 Alhambra Dr W, Jacksonville, Fl 32207
- Years Owned: 218
- Home Equity: -
- Mortgage Balance Remaining: $1,387,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No