116 Mountain View Dr Ashford, Washington
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,377/mo
$330,200
Zestimate
$70,151
Annual Revenue
Median of 6 comps selected by Aseem, creator of this analysis.
- Avg Daily Rate
- $312
- Occupancy
- 62%
$15k
$50k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,189
Profit
Revenue
$70,151
Operating Expenses
$30,165
Operating Income
$39,986
Mortgage & Taxes
$19,796
Profit (Cash Flow)
$20,189
$130,800
Cash Investment
Down Payment
$77,500
Renos & Furnishing
$44,000
Closing Costs
$9,300
Total
$130,800
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.43%
Cap Rate
12.89%
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
$13,793
Deductible property tax
$3,069
Estimated gross deduction
$99,057
Your income tax rate
Estimated tax savings
$29,717
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.
Property Overview
Loading...