4770 Diamond Dr Colorado Springs, Colorado
4 bed • 4 bath • 12 guests
Purchase Price
Est. $3,110/mo
$70,778
Annual Revenue
Median of 21 comps selected by Beth, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 51%
$15k
$45k
$80k
$120k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,755
Profit
Revenue
$70,778
Operating Expenses
$30,313
Operating Income
$40,465
Mortgage & Taxes
$47,220
Profit (Cash Flow)
-$6,755
$184,200
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$23,200
Closing Costs
$21,000
Total
$184,200
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.66%
Cap Rate
5.78%
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
$33,223
Deductible property tax
$6,930
Estimated gross deduction
$202,908
Your income tax rate
Estimated tax savings
$60,872
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...