368 Emery Rd Northglenn, Colorado, 80233
3 bed • 2 bath • 6 guests
Est. $1,799/mo

Inquire about this property
Contact Agent
$380,900
Zestimate
Airbnb Investor Score
-$82
Annual Profit
6.7%
Cap Rate
7.0%
Cash on Cash
$44,706
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $174/night at 69% occupancy ($43,851.19). Airbtics projects $195/night at 72% occupancy ($51,280).
Top 48% of comparables
Top 56% 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.
$52,717
Avg annual revenue
72%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$110k
Sign up to see the data on 40 all comparables
-$82
Profit
Revenue
$44,706
Operating Expenses
$19,492
Operating Income
$25,214
Mortgage & Taxes
$25,296
Profit (Cash Flow)
-$82
$94,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$8,500
Closing Costs
$11,250
Total
$94,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
13%
Revenue Appreciation
15%
Cash on Cash Return
6.99%
Cap Rate
6.72%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$82,308
Your adjusted annual income
$150,000 - $82,308 = $67,692
Taxes on $67,692 (30%)
$20,308
Your old tax bill
$45,000
Your new tax bill
$20,308
Estimated tax savings
$24,692
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:
6,969 sqft
Year built:
1960
Size:
850 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6,969 sqft
- Building area: 850 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $448
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0171910107024
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $421,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $380,900
Schools
- Middle School: Northglenn Middle School with 3/10 star rating
- High School: Thornton High School with 2/10 star rating