1003 Straight Creek Dr Dillon, Colorado
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,502/mo
$33,524
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $306
- Occupancy
- 30%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,835
Profit
Revenue
$33,524
Operating Expenses
$21,558
Operating Income
$11,966
Mortgage & Taxes
$22,800
Profit (Cash Flow)
-$10,835
$84,240
Cash Investment
Down Payment
$67,600
Renos & Furnishing
$6,500
Closing Costs
$10,140
Total
$84,240
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.86%
Cap Rate
3.54%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$16,042
Deductible property tax
$3,346
Estimated gross deduction
$96,565
Your income tax rate
Estimated tax savings
$28,969
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.