0075 Prospector Rd Unit 8206 Summer Interest 7 · Aspen, CO 81611

$85,000

3 bd · 3.0 ba · 1,626 sqft · Condo public records · 249 Days on market

Built 2001 $52/sqft · at area comps Est $84k · at est. $2165/mo HOA · 22% of rent ↓ 47% since listing

---

Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +15.0/30.0
• Appreciation +10.0/10.0
• ARV discount +6.8/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Rent growth +5.0/5.0
• Schools +4.1/10.0
• Livability +3.3/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

1/12 interest in a luxury condominium right at the base of Aspen Highlands ski area. Residence 8206 is a 3 bedroom end unit with balcony on the quiet side of the Elk Horn Lodge. Summer interest 7 gets you two consecutive summer weeks, one ski week and one float week per year, on a rotating basis. Upcoming New Year's week, December 27, 2025-January 3, 2026, has been rented. June 6-20, 2026. January 9-16 and June 19 - July 3, 2027. All the fabulous Ritz services & amenities including spa, pool, restaurant, concierge, shuttle & twice a day maid service. Trading privileges with Ritz Carlton Clubs in St. Thomas, Vail, Lake Tahoe & San Francisco. Affiliations with 3rd Home & Marriott give you a world of vacation opportunities. * Photos are stocks photos, not actual unit. See 'Documents' for map, floor plan, and calendar.

Key facts

• Restaurant
• Spa
• Ritz services

Tags

• LUXURY CONDOMINIUM
• BALCONY ON THE QUIET SIDE
• RITZ SERVICES
• SPA
• POOL
• RESTAURANT

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath condo listed at $85k.

Deal economics

• At list price, monthly cash flow is $5k ($56k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($10k rent vs $85k).
• Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 66/100 on livability (#142 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, schools B+; Watch: amenities F, cost of living F, health & safety F.
• Aspen School District No. 1 In The County Of Pitkin And Sta (rural): math 36% / reading 56% proficiency, ranked #18 of 86 in CO (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 4% free/reduced lunch — higher-income household profile.
• Market conditions: Rents rising fast (+22.1%/yr); 324 active listings in the ZIP; solid renter incomes; 145 units permitted in Pitkin County in 2024 (89 in 5+ unit buildings).
• At $9,654/mo this rent would consume 140% of the median local household income ($83k/yr) (locally 566% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $9k of equity ($588 loan paydown + $8k appreciation (10.0% local appreciation)).
• Pitkin County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (10.0% appreciation + 8.0% rent growth), your $24k cash investment doubles in ~1 year — after that, you're playing with house money.
• By year 4, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 249 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $60k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: property tax is 4.4% of price; HOA is 22% of rent.

Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

1. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 11.36% ✓
• Cap rate: 72.18%
• Cash-on-cash: 235.30%
• DSCR: 11.47
• GRM: 0.7

CMA / ARV

• ARV (median comp): $83,644
• List price: $85,000
• Delta: 1.62%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 17.64×
• Total profit: $396,149
• Equity at exit: $76,575

10-year hold

• IRR: —
• Equity multiple: 45.64×
• Total profit: $1,062,436
• Equity at exit: $165,136

Cash invested: $23,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 38 Tenant-Leaning
• State Colorado: 38 Tenant-Leaning · D+4
• County: — inherits STATE
• City: — inherits STATE

2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

Methodology + full state rankings →

ZIP-level market 81611

• Home prices YoY: 3.6%
• Rents YoY: 22.1%
• Active inventory: 324
• Price-to-rent: 0.7×

Monthly cashflow live

• Estimated rent: $9,654 medium
• Mortgage (P&I): −$446
• Tax from tax record: −$314 /mo · $3,766/yr
• Insurance: −$35
• HOA: −$2,165
• Vacancy / Maint / Mgmt: −$2,027
• Net cashflow: $4,667

Break-even live

Break-even rent $3,747

Max offer price $85,000

Occupancy floor 47%

Sensitivity live

Price	-10% $4,715	-5% $4,691	+0% $4,667	+5% $4,643	+10% $4,619
Rent	-10% $3,904	-5% $4,285	+0% $4,667	+5% $5,048	+10% $5,429
Rate	-1.0pp $4,710	-0.5pp $4,688	base $4,667	+0.5pp $4,645	+1.0pp $4,622

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $21,250
• Closing costs: $2,550
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $2,165 · $25,980/yr
• Likely covers: pooldoorman
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 37 events

1. 2026-06-21
   days on market $85,000 Active 249 DOM
2. 2026-06-19
   days on market $85,000 Active 247 DOM
3. 2026-06-18
   days on market $85,000 Active 246 DOM
4. 2026-06-17
   days on market $85,000 Active 245 DOM
5. 2026-06-16
   days on market $85,000 Active 244 DOM
6. 2026-06-15
   days on market $85,000 Active 243 DOM
7. 2026-06-14
   days on market $85,000 Active 241 DOM
8. 2026-06-12
   days on market $85,000 Active 240 DOM
9. 2026-06-09
   days on market $85,000 Active 237 DOM
10. 2026-06-08
    days on market $85,000 Active 236 DOM
11. 2026-06-07
    days on market $85,000 Active 235 DOM
12. 2026-06-05
    days on market $85,000 Active 232 DOM
13. 2026-06-02
    days on market $85,000 Active 230 DOM
14. 2026-06-01
    days on market $85,000 Active 229 DOM
15. 2026-05-31
    days on market $85,000 Active 228 DOM
16. 2026-05-30
    days on market $85,000 Active 227 DOM
17. 2025-10-10
    listed $85,000 Active 845-char remark

    Show marketing remark (845 chars)

    1/12 interest in a luxury condominium right at the base of Aspen Highlands ski area. Residence 8206 is a 3 bedroom end unit with balcony on the quiet side of the Elk Horn Lodge. Summer interest 7 gets you two consecutive summer weeks, one ski week and one float week per year, on a rotating basis. Upcoming New Year's week, December 27, 2025-January 3, 2026, has been rented. June 6-20, 2026. January 9-16 and June 19 - July 3, 2027. All the fabulous Ritz services & amenities including spa, pool, restaurant, concierge, shuttle & twice a day maid service. Trading privileges with Ritz Carlton Clubs in St. Thomas, Vail, Lake Tahoe & San Francisco. Affiliations with 3rd Home & Marriott give you a world of vacation opportunities. * Photos are stocks photos, not actual unit. See 'Documents' for map, floor plan, and calendar.

18. 2025-09-08
    soldstatus $60,000 Closed 752-char remark

    Show marketing remark (752 chars)

    1/12 interest in a luxury condominium right at the base of Aspen Highlands ski area. Residence 8206 is a 3 bedroom end unit on the quiet side of the Elk Horn Lodge. Summer interest 12 gets you two consecutive summer weeks, one ski week and one float week per year, on a rotating basis. Upcoming dates April 5 - 12 and September 6-20, 2025. Has Christmas in 2026 and New Years the following year! All the fabulous Ritz services & amenities including spa, pool, restaurant, concierge, shuttle & twice a day maid service. Trading privileges with Ritz Carlton Clubs in St. Thomas, Vail, Lake Tahoe & San Francisco. Affiliations with 3rd Home & Marriott give you a world of vacation opportunities. Photos are stocks photos, not actual unit.

19. 2025-08-12
    status Pending 752-char remark

    Show marketing remark (752 chars)

    1/12 interest in a luxury condominium right at the base of Aspen Highlands ski area. Residence 8206 is a 3 bedroom end unit on the quiet side of the Elk Horn Lodge. Summer interest 12 gets you two consecutive summer weeks, one ski week and one float week per year, on a rotating basis. Upcoming dates April 5 - 12 and September 6-20, 2025. Has Christmas in 2026 and New Years the following year! All the fabulous Ritz services & amenities including spa, pool, restaurant, concierge, shuttle & twice a day maid service. Trading privileges with Ritz Carlton Clubs in St. Thomas, Vail, Lake Tahoe & San Francisco. Affiliations with 3rd Home & Marriott give you a world of vacation opportunities. Photos are stocks photos, not actual unit.

20. 2025-01-13
    listed $79,000 Active 752-char remark

    Show marketing remark (752 chars)

    1/12 interest in a luxury condominium right at the base of Aspen Highlands ski area. Residence 8206 is a 3 bedroom end unit on the quiet side of the Elk Horn Lodge. Summer interest 12 gets you two consecutive summer weeks, one ski week and one float week per year, on a rotating basis. Upcoming dates April 5 - 12 and September 6-20, 2025. Has Christmas in 2026 and New Years the following year! All the fabulous Ritz services & amenities including spa, pool, restaurant, concierge, shuttle & twice a day maid service. Trading privileges with Ritz Carlton Clubs in St. Thomas, Vail, Lake Tahoe & San Francisco. Affiliations with 3rd Home & Marriott give you a world of vacation opportunities. Photos are stocks photos, not actual unit.

21. 2024-06-25
    soldstatus $72,000 Closed
22. 2024-05-29
    status Pending
23. 2024-05-23
    price $79,000
24. 2024-04-15
    price $89,000
25. 2024-03-15
    price $99,000
26. 2024-01-29
    listed $110,000 Active
27. 2021-09-01
    soldstatus $45,000
28. 2013-08-12
    soldstatus $55,000
29. 2011-08-25
    soldstatus $140,000
30. 2011-07-22
    soldstatus $85,000
31. 2011-03-22
    soldstatus $100,000
32. 2009-06-15
    soldstatus $196,000
33. 2007-01-20
    soldstatus $280,000
34. 2006-10-14
    soldstatus $245,000
35. 2004-01-07
    soldstatus $250,000
36. 2003-08-18
    soldstatus $160,000
37. 2003-08-07
    soldstatus $160,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CO · Resets to sale price

• Current annual tax: $3,766 · $314/mo
• Projected year-2 tax: $3,766 · $314/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 1/10 Low 7 d/yr ≥78°F today · 20 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $115,850
• − Mortgage interest: −$4,761
• − Property taxes: −$3,766
• − Insurance: −$425
• − Repairs & maintenance: −$9,268
• − Management: −$9,268
• − HOA: −$25,980
• − Depreciation: −$2,473
• Taxable income: $59,909
• Est. tax owed @ 24.0%: −$14,378
• After-tax cash flow: $41,624/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Aspen School District No. 1 In The County Of Pitkin And Sta
• NCES district ID: 0802280
• Math proficiency: 36% ▼ -5.00%
• Reading proficiency: 56% ▼ -3.00%
• Median HH income: $66,694
• Composite: 40.98/100
• National rank: #3595
• State rank: #18 of 86 in CO

Livability — Aspen

• Score: 66/100
• State rank: #142
• US rank: #11780

Category grades

Amenities F Commute A+ Cost of living F Crime C+ Employment A+ Housing C Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Aspen, CO
• County: Pitkin County · 9,068 people
• City population: 9,068
• Metro: Glenwood Springs, CO
• Population (ZIP): 9,068
• Household income: $82,664
• Rent vs Own: 41.4% rent · 58.6% own
• Severe rent burden: 566.0

Population outlook (Pitkin County) Hauer SSP2

• Today (2025): 20,121 people
• By 2030: 21,110 · +4.9%
• By 2040: 22,707 · +12.9%
• By 2050: 24,105 · +19.8%
• By 2075: 27,933 · +38.8%
• By 2100: 30,018 · +49.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (81%)
• Race & ethnicity: White 81% Hispanic / Latino 10% Two or more races 7% Asian 4%
• Hispanic origin (detail): Mexican 4% Salvadoran 4%
• Common ancestry: Slovak 3% Iranian 3% Romanian 3%
• Foreign-born: 15% · Canada, Dominican Republic, China
• Languages at home: 82% English-only · Spanish 9% Other Indo-European 2% Chinese 2%

Political lean MEDSL · Pitkin

• 2024 margin: Solid D (+44.2) · D 71.0% · R 26.8% · Other 2.2%
• 2008→2024 swing: -4.6pp toward R · 2008: 48.8pp · 2024: 44.2pp
• All cycles: 2024: D+44.2 2020: D+51.9 2016: D+45.4 2012: D+37.9 2008: D+48.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 12.97%
• Current HPI: 370.9593
• Rent YoY: ▲ 22.07%
• Metro: Glenwood Springs, CO
• State GDP YoY: ▲ 1.95%
• F500 in state: 14

Industry mix (Fortune 500 HQ in CO)

Industry	F500 HQs	Revenue
▸Technology Distribution	1	$31B
▸Food / Agriculture	1	$18B
▸Packaging	1	$14B
▸Healthcare	1	$13B
▸Energy	1	$10B
▸Technology	1	$4B

Price history

-46.9% since first listed

21 events — show timeline

• 2025-10-10 Listed $85,000 AGMLS
• 2025-09-08 Sold (MLS) $60,000 AGMLS
• 2025-08-12 Pending — AGMLS
• 2025-01-13 Listed $79,000 AGMLS
• 2024-06-25 Sold (MLS) $72,000 AGMLS
• 2024-05-29 Pending — AGMLS
• 2024-05-23 Price Changed $79,000 AGMLS
• 2024-04-15 Price Changed $89,000 AGMLS
• 2024-03-15 Price Changed $99,000 AGMLS
• 2024-01-29 Listed $110,000 AGMLS
• 2021-09-01 Sold (Public Records) $45,000 Public Records
• 2013-08-12 Sold (Public Records) $55,000 Public Records
• 2011-08-25 Sold (Public Records) $140,000 Public Records
• 2011-07-22 Sold (Public Records) $85,000 Public Records
• 2011-03-22 Sold (Public Records) $100,000 Public Records
• 2009-06-15 Sold (Public Records) $196,000 Public Records
• 2007-01-20 Sold (MLS) $280,000 AGMLS
• 2006-10-14 Sold (MLS) $245,000 AGMLS
• 2004-01-07 Sold (Public Records) $250,000 Public Records
• 2003-08-18 Sold (Public Records) $160,000 Public Records
• 2003-08-07 Sold (Public Records) $160,000 Public Records

Property tax history

-8.1%/yr

Latest (2025): $3,766 · +2.1% YoY. Source: county tax records.