62 Jackson Ct Pagosa Springs, Colorado
5 bed • 2.5 bath • 16 guests
Purchase Price
Est. $3,492/mo
$786,000
Zestimate
$93,580
Annual Revenue
Median of 23 comps selected by Bryan, creator of this analysis.
- Avg Daily Rate
- $670
- Occupancy
- 38%
$10k
$50k
$95k
$140k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,888
Profit
Revenue
$93,580
Operating Expenses
$35,671
Operating Income
$57,909
Mortgage & Taxes
$53,021
Profit (Cash Flow)
$4,888
$201,260
Cash Investment
Down Payment
$157,200
Renos & Furnishing
$20,480
Closing Costs
$23,580
Total
$201,260
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.42%
Cap Rate
7.36%
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
$37,304
Deductible property tax
$7,781
Estimated gross deduction
$226,165
Your income tax rate
Estimated tax savings
$67,850
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...