417 Lake Kove Dr Grand Lake, Colorado
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,998/mo
$82,339
Annual Revenue
Median of 25 comps selected by Bryan, creator of this analysis.
- Avg Daily Rate
- $568
- Occupancy
- 40%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,402
Profit
Revenue
$82,339
Operating Expenses
$33,030
Operating Income
$49,309
Mortgage & Taxes
$60,711
Profit (Cash Flow)
-$11,402
$218,136
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$11,136
Closing Costs
$27,000
Total
$218,136
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.22%
Cap Rate
5.47%
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
$42,715
Deductible property tax
$8,910
Estimated gross deduction
$255,273
Your income tax rate
Estimated tax savings
$76,582
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...