309 Capital Ave Creede, Colorado, 81130
3 bed • 2 bath • 10 guests
Est. $2,638/mo
This property is for sale!
Contact triston
Airbnb Investor Score
-$13,412
Annual Profit
4.3%
Cap Rate
-9.9%
Cash on Cash
$42,953
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $336/night at 35% occupancy.Projected nightly rate is $243/night at 58% occupancy.
Top 88% of comparables
Top 13% 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.
$52,906
Avg annual revenue
58%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$13,412
Profit
Revenue
$42,953
Operating Expenses
$19,264
Operating Income
$23,689
Mortgage & Taxes
$37,101
Profit (Cash Flow)
-$13,412
$135,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$8,500
Closing Costs
$16,500
Total
$135,000
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.93%
Cap Rate
4.3%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$70,788
Your adjusted annual income
$150,000 - $70,788 = $79,212
Taxes on $79,212 (30%)
$23,763
Your old tax bill
$45,000
Your new tax bill
$23,763
Estimated tax savings
$21,237
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:
7,623 sqft
Year built:
1906
Size:
1,220 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,623 sqft
- Building area: 1,220 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 476336104013
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,571
- County Est. Land Value: $35,719
- Assessed Land Value: $2,393
- County Est. Structure Value: $92,214
Market Estimate: -
Ownership
- Name: Robert Goodnight
- Owner Occupied: No
- Owner Mailing Address: 313 Lark Dr, Creede, CO 81130
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No