7431 Johnson St Arvada, Colorado
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,585/mo
$807,000
Zestimate
$101,232
Annual Revenue
Median of 25 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $536
- Occupancy
- 52%
$45k
$105k
$160k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,325
Profit
Revenue
$101,232
Operating Expenses
$37,470
Operating Income
$63,762
Mortgage & Taxes
$54,438
Profit (Cash Flow)
$9,325
$212,490
Cash Investment
Down Payment
$161,400
Renos & Furnishing
$26,880
Closing Costs
$24,210
Total
$212,490
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.38%
Cap Rate
7.9%
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
$38,301
Deductible property tax
$7,989
Estimated gross deduction
$233,964
Your income tax rate
Estimated tax savings
$70,189
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...