$55,992
Annual Revenue
Projected nightly rate is $219/night at 70% occupancy.
Top 101% of comparables
Top 101% of comparables
$7,049
Profit
Revenue
$55,992
Operating Expenses
$18,679
Operating Income
$37,313
Net Effective Rent
$30,264
Profit (Cash Flow)
$7,049
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
81.96%
Payback Period Days
445
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
8,407 sqft
Year built:
1985
Size:
2,052 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,407 sqft
- Building area: 2,052 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PUD
- Land Use: Residential
- Parcel Number: 2073-13-3-01-005
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $23,602
- County Est. Land Value: $112,000
- Assessed Land Value: -
- County Est. Structure Value: $227,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/12/23 | $0 | 0% | 3bak Llc |
| 11/08/19 | $330,000 | 80% | Finoa Llc |
| 10/12/12 | $185,000 | 98% | Dale W Wardell, Esperanza D Wardell |
| 08/01/10 | $0 | 0% | 2020 Investments Llc |
| 07/02/10 | $0 | 0% | Mortgage Invs Ents Llc |
| Invalid Date | $85,000 | 0% | Lorna Rolon |
| Invalid Date | $1,575 | 100% | Lorna Rolon |
Ownership
- Name: 3bak Llc
- Owner Occupied: No
- Owner Mailing Address: 7670e E Arizona Dr, Denver, Co 80231
- Years Owned: 6
- Home Equity: $215,400
- Mortgage Balance Remaining: $264,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No