27159 Sun Ridge Dr Evergreen, Colorado
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,376/mo
$127,617
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $699
- Occupancy
- 50%
$10k
$375k
$740k
$1k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,680
Profit
Revenue
$127,617
Operating Expenses
$43,670
Operating Income
$83,947
Mortgage & Taxes
$51,267
Profit (Cash Flow)
$32,680
$196,608
Cash Investment
Down Payment
$152,000
Renos & Furnishing
$21,808
Closing Costs
$22,800
Total
$196,608
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.62%
Cap Rate
11.04%
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
$36,070
Deductible property tax
$7,524
Estimated gross deduction
$219,286
Your income tax rate
Estimated tax savings
$65,786
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...