2032 Sunset Dr Medford, Oregon
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,399/mo
$41,695
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $223
- Occupancy
- 51%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,032
Profit
Revenue
$41,695
Operating Expenses
$23,478
Operating Income
$18,217
Mortgage & Taxes
$21,249
Profit (Cash Flow)
-$3,032
$80,950
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$8,500
Closing Costs
$9,450
Total
$80,950
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.74%
Cap Rate
5.78%
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
$14,950
Deductible property tax
$3,118
Estimated gross deduction
$90,726
Your income tax rate
Estimated tax savings
$27,218
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.