61 Idaho Ct Jefferson, Colorado
3 bed • 2 bath • 7 guests
Purchase Price
Est. $1,866/mo
$47,090
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $260
- Occupancy
- 50%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,154
Profit
Revenue
$47,090
Operating Expenses
$14,351
Operating Income
$32,739
Mortgage & Taxes
$27,585
Profit (Cash Flow)
$5,154
$105,100
Cash Investment
Down Payment
$84,000
Renos & Furnishing
$8,500
Closing Costs
$12,600
Total
$105,100
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.9%
Cap Rate
7.79%
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
$21,617
Deductible property tax
$2,100
Estimated gross deduction
$119,744
Your income tax rate
Estimated tax savings
$35,923
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.