28751 Crystal Ridge Rd Pine, CO 80470

$2,000,000
5
6
6,980
sq. ft.
$287
per sq ft
Heated sq ft: 6,980 sq ft
Avg Nightly Rate: $400
Home Legally Sleeps: 12
Occupancy Rate: 26 weeks
Annual Gross Income : 75000
Annual Net Operating Income : 49000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Broker
Seller Financing: Will Consider
Niche: Mountain, Nature
New Construction: Yes
Days on Vrolio: 612

Property Description

Extraordinary income producing opportunity! Custom-built lodge in desirable fishing community. Comes with lifetime fishing rights with 5 years pre-paid on South Platte River (Gold Medal Waters) which runs right behind the lodge and is situated on 15+ private acres. Inside boasts 3 levels of rooms with elevator access, each with their own family room. Master includes an outdoor shower, heated towel racks, clawfoot tub. Huge Rec room with a large bar, stone columns, and stained concrete floor, theater, and wine cellar. Gourmet Kitchen with Soapstone countertops custom cabinets and stainless steel appliances. Second kitchen with butcher block counter tops. Smart Home computer screens throughout the home. Gorgeous wide plank distressed wood flooring. Custom tiling in all bathrooms. Numerous decks and patios. Outside Fireplace. Garage cabinets.

Presented by:
Agent:
Trey Spiller
Cohost, LLC
Seller Financing
Will Consider
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 900
Low: 275
Peak: 900
Special Event: 500
Avarage: 400.00
Furniture Age
Inquire
Est Value of Furnishings
Inquire
Peak & High Seasons
May, June, July, August, September
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
owner wants to sell.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
75000
Net Operating Income
49000
Stories
3
Additional Indoor Rooms
Attached Garage for No car, Family Room, Finished basement, Formal Dining Room, Game Room, Home Office/Den, Living Room, Master Suite Down, Mud Room, Sauna, Sun Room, Theater/Media room
Appliances
Dishwasher, Dryer, Full stove, Microwave, Oven, Refrigerator, Washer, Other
Heating/Cooling
Central Heat (gas or electric), Electric or Gas Firelace, No A/C
Floor Coverings
Real Hardwood
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
2008
Outdoor Features
Deck, Fire Pit, Outdoor Kitchen, Porch - Not screened, Walk Out Balcony
View
Mountain, River/Creek, Wooded Area
Backyard Exposure
South
Lot Size
15+ acres
Community Features
Nature Trails/Walking Path, River Access
Tax Amount/Year
$8,000
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Nature Trails/Walking Path, River Access
Mandatory HOA
Inquire
Home Legally Sleeps:
12
Onsite Parking
On-site parking available
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
Yes, Must be approved by Jefferson County.
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$6.75
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
1 Year
Occupancy Rate
26
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Manager
Managed By
Manager
Management Bookings Percentage
$20.00
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
30 days strict.
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$275.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$500.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$2,800.00
Water/Sewer (Annual)
$1,500.00
Cable/Interbet (Annual)
$1,200.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$8,000.00
Homeowner's Insurance (Annual)
$3,000.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$1,000.00
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Listing Source: Cohost, LLC, 3146813391

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.