8656 W 84th Cir Arvada, Colorado
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,758/mo
$846,000
Zestimate
$101,356
Annual Revenue
Median of 25 comps selected by Sheila, creator of this analysis.
- Avg Daily Rate
- $546
- Occupancy
- 51%
$40k
$100k
$160k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,789
Profit
Revenue
$101,356
Operating Expenses
$37,499
Operating Income
$63,857
Mortgage & Taxes
$57,068
Profit (Cash Flow)
$6,789
$218,036
Cash Investment
Down Payment
$169,200
Renos & Furnishing
$23,456
Closing Costs
$25,380
Total
$218,036
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.11%
Cap Rate
7.54%
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
$40,152
Deductible property tax
$8,375
Estimated gross deduction
$243,853
Your income tax rate
Estimated tax savings
$73,156
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...