1360 Birch St Sheridan, Wyoming
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,488/mo
$36,074
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $204
- Occupancy
- 48%
$15k
$25k
$40k
$55k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,681
Profit
Revenue
$36,074
Operating Expenses
$22,157
Operating Income
$13,917
Mortgage & Taxes
$22,598
Profit (Cash Flow)
-$8,681
$84,954
Cash Investment
Down Payment
$67,000
Renos & Furnishing
$7,904
Closing Costs
$10,050
Total
$84,954
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.21%
Cap Rate
4.15%
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
$15,899
Deductible property tax
$3,316
Estimated gross deduction
$96,146
Your income tax rate
Estimated tax savings
$28,844
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...