6025 Sioux Trail Cascade-Chipita Park, Colorado, 80809
3 bed • 2 bath • 9 guests
Est. $2,398/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$844
Annual Profit
6.9%
Cap Rate
0.7%
Cash on Cash
$55,455
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $300/night at 59% occupancy ($64,648.18). Airbtics projects $241/night at 63% occupancy ($55,454).
Top 56% of comparables
Top 41% 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.
$58,052
Avg annual revenue
63%
Avg occupancy rate
$241
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$844
Profit
Revenue
$55,455
Operating Expenses
$20,889
Operating Income
$34,566
Mortgage & Taxes
$33,722
Profit (Cash Flow)
$844
$123,477
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$8,500
Closing Costs
$14,997
Total
$123,477
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.68%
Cap Rate
6.91%
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
$23,726
Deductible property tax
$4,949
Your total deduction
$49,853
Your adjusted annual income
$150,000 - $49,853 = $100,147
Taxes on $100,147 (30%)
$30,044
Your old tax bill
$45,000
Your new tax bill
$30,044
Estimated tax savings
$14,956
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:
4,440 sqft
Year built:
1951
Size:
2,263 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Hot Water
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,440 sqft
- Building area: 2,263 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: None
- View: Mountain(s)
- Parking: -
- Amenities: Dishwasher, Refrigerator
- Price per square foot: $220
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 8316103011
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $418,439
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Manitou Springs Middle School with 6/10 star rating
- High School: Manitou Springs High School with 8/10 star rating