2525 S Dayton Way Denver, Colorado
2 bed • 1.5 bath • 4 guests
Purchase Price
Est. $755/mo
$45,410
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $210
- Occupancy
- 59%
$10k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,591
Profit
Revenue
$45,410
Operating Expenses
$24,351
Operating Income
$21,059
Mortgage & Taxes
$11,468
Profit (Cash Flow)
$9,591
$45,475
Cash Investment
Down Payment
$34,000
Renos & Furnishing
$6,375
Closing Costs
$5,100
Total
$45,475
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.09%
Cap Rate
12.38%
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
$8,068
Deductible property tax
$1,683
Estimated gross deduction
$49,500
Your income tax rate
Estimated tax savings
$14,850
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.