31500 Runaway Pl Steamboat Springs, Colorado, 80487
1 bed • 1.5 bath • 4 guests
Est. $2,086/mo

This property is for sale!
Contact Agent
$34,757
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $156/night at 61% occupancy ($34,756.61). Airbtics projects $151/night at 63% occupancy ($34,745).
Top 61% of comparables
Top 44% 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.
$38,549
Avg annual revenue
63%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
-$12,785
Profit
Revenue
$34,757
Operating Expenses
$18,198
Operating Income
$16,558
Mortgage & Taxes
$29,344
Profit (Cash Flow)
-$12,785
$104,425
Cash Investment
Down Payment
$87,000
Renos & Furnishing
$4,375
Closing Costs
$13,050
Total
$104,425
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.24%
Cap Rate
3.8%
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
$20,646
Deductible property tax
$4,307
Your total deduction
$56,484
Your adjusted annual income
$150,000 - $56,484 = $93,516
Taxes on $93,516 (30%)
$28,055
Your old tax bill
$45,000
Your new tax bill
$28,055
Estimated tax savings
$16,945
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:
117,612 sqft
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Common Area (Misc)
- Stories: -
- Lot size: 117,612 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: PUBLIC WORKS
- Parcel Number: 166477001
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -