221 N Cliff Side Dr Hurricane, Utah
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,661/mo
$40,767
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $224
- Occupancy
- 50%
$15k
$30k
$40k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,715
Profit
Revenue
$40,767
Operating Expenses
$23,260
Operating Income
$17,507
Mortgage & Taxes
$25,221
Profit (Cash Flow)
-$7,715
$94,346
Cash Investment
Down Payment
$74,778
Renos & Furnishing
$8,352
Closing Costs
$11,217
Total
$94,346
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.17%
Cap Rate
4.68%
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
$17,745
Deductible property tax
$3,701
Estimated gross deduction
$107,166
Your income tax rate
Estimated tax savings
$32,150
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.