2303 Deer Hollow Rd #1333/4 Park City, UT
3 bed • 2 bath • 9 guests
Purchase Price
Est. $5,565/mo
$1,552,800
Zestimate
$47,207
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $483
- Occupancy
- 27%
$5k
$50k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$62,077
Profit
Revenue
$47,207
Operating Expenses
$24,774
Operating Income
$22,433
Mortgage & Taxes
$84,510
Profit (Cash Flow)
-$62,077
$297,576
Cash Investment
Down Payment
$250,560
Renos & Furnishing
$9,432
Closing Costs
$37,584
Total
$297,576
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.86%
Cap Rate
1.79%
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
$59,459
Deductible property tax
$12,403
Estimated gross deduction
$353,520
Your income tax rate
Estimated tax savings
$106,056
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...