15157 E Louisiana Dr Aurora, Colorado, 80012-4773
3 bed • 2 bath • 9 guests • $307,000
$307,000
Zestimate
Est. $1,472/mo
Annual Revenue
$32,930
Profit (Cash Flow)
-$5,731
Cap Rate
4.9%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $196/night at 46% occupancy ($32,930) Airbtics projects $170/night at 71% occupancy ($44,085)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$32,930
$32,930
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$34,498 | $230 | 39% | 3 | 3 | 10 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (62) | Profile | |
$48,158 | $183 | 68% | 3 | 3 | 8 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (64) | Profile | |
$117,978 | $405 | 76% | 3 | 1 | 8 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (34) | Profile | |
$47,901 | $158 | 78% | 3 | 1 | 6 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (43) | Profile | |
$45,570 | $142 | 81% | 3 | 3 | 7 | 3 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (76) | Profile |
Return Metrics
-7.24% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.24%
Cap Rate
4.87%
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 estimated deduction will be...
Deductible mortgage interest
$14,571
Deductible property tax
$3,039
Your total deduction
$51,969
Your adjusted annual income
$150,000 - $51,969 = $98,031
Taxes on $98,031 (30%)
$29,409
Your old tax bill
$45,000
Your new tax bill
$29,409
Estimated tax savings
$15,591
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com