$28,252
Annual Revenue
BNBCalc predicts this property will get $119 per night with 65% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
-$6,667
Profit
Revenue
$28,252
Operating Expenses
$16,753
Operating Income
$11,499
Mortgage & Taxes
$18,166
Profit (Cash Flow)
-$6,667
$66,189
Cash Investment
Down Payment
$53,860
Renos & Furnishing
$4,250
Closing Costs
$8,079
Total
$66,189
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.07%
Cap Rate
4.26%
STR 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 est deduction will be...
Deductible mortgage interest
$12,781
Deductible property tax
$2,666
Your total deduction
$33,093
Your adjusted annual income
$150,000 - $33,093 = $116,907
Taxes on $116,907 (30%)
$35,072
Your old tax bill
$45,000
Your new tax bill
$35,072
Estimated tax savings
$9,928
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2006
Size:
656 sqft
Type:
CONDO
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 656 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 160-22-318-057
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $78,702
- County Est. Land Value: $70,849
- Assessed Land Value: $24,797
- County Est. Structure Value: $154,014
Market Estimate: $281,135
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/24/17 | $125,000 | 0% | Marshall Motto |
| 08/17/15 | $105,000 | 0% | Gary Reinbolt, Dee Reinbolt |
| 05/27/10 | $74,900 | 46% | Connie Larsen |
| 06/01/10 | $0 | 0% | Connie Larsen |
| 07/05/06 | $534,900 | 0% | Saffer Fam Invs 3 Llc |
| Invalid Date | $0 | 0% | Montelago Three Dev Co Llc |
Ownership
- Name: Marshall Motto
- Owner Occupied: No
- Owner Mailing Address: 6300 Sagewood Dr # H416, Park City, Ut 84098
- Years Owned: 83
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Mervin Iverson Elementary School with 6/10 star rating
- Middle School: B Mahlon Brown Junior High School with 4/10 star rating
- High School: Eldorado High School with 2/10 star rating