4679 Pine Marten Point Colorado Springs, Colorado, 80922-2705
3 bed • 2 bath • 9 guests • $213,100
Annual Revenue
$40,082
Profit (Cash Flow)
$6,827
Cap Rate
9.9%
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $177/night at 62% occupancy ($40,082) Airbtics projects $153/night at 75% occupancy ($41,912)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$40,082
$40,082
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$50,215 | $163 | 76% | 3 | 3 | 15 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (206) | Profile | |
$48,842 | $172 | 73% | 3 | 3 | 6 | 2 | $179 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (45) | Profile | |
$29,766 | $108 | 65% | 3 | 3 | 8 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (26) | Profile | |
$48,507 | $156 | 79% | 3 | 3 | 6 | 2 | $199 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (49) | Profile | |
$42,401 | $111 | 96% | 3 | 3 | 8 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (155) | Profile |
Return Metrics
11.87% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.87%
Cap Rate
9.94%
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
$10,114
Deductible property tax
$2,110
Your total deduction
$23,982
Your adjusted annual income
$150,000 - $23,982 = $126,018
Taxes on $126,018 (30%)
$37,805
Your old tax bill
$45,000
Your new tax bill
$37,805
Estimated tax savings
$7,195
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