31214 Evans View Ln Pine, Colorado, 80470
3 bed • 2 bath • 9 guests
Est. $2,878/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$5,902
Annual Profit
7.7%
Cap Rate
4.0%
Cash on Cash
$69,031
Annual Revenue
BNBCalc predicts this property will get $270 per night with 70% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 41% 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.
$72,036
Avg annual revenue
70%
Avg occupancy rate
$270
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$140k
Sign up to see the data on 40 all comparables
$5,903
Profit
Revenue
$69,031
Operating Expenses
$22,654
Operating Income
$46,377
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$5,903
$146,500
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$8,500
Closing Costs
$18,000
Total
$146,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.02%
Cap Rate
7.72%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$54,711
Your adjusted annual income
$150,000 - $54,711 = $95,289
Taxes on $95,289 (30%)
$28,587
Your old tax bill
$45,000
Your new tax bill
$28,587
Estimated tax savings
$16,413
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:
1.21 sqft
Year built:
1982
Size:
1,560 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Wood, Wood Stove
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.21 sqft
- Building area: 1,560 sqft
- Garage: No
- Heating: Baseboard, wood, wood stove
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: Meadow, Mountain(s), Valley, Water
- Parking: Shared Driveway
- Amenities: Convection Oven, Cooktop, Dishwasher, Dryer, Gas Water Heater, Microwave, Range, Range Hood, Refrigerator
- Price per square foot: $384
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 456752
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $403,295
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Elk Creek Elementary School with 6/10 star rating
- Middle School: West Jefferson Middle School with 7/10 star rating
- High School: Conifer High School with 10/10 star rating