35345 Sunset Dr Cloverdale, Oregon
2 bed • 2 bath • 6 guests
Purchase Price
Est. $3,109/mo
$575,800
Zestimate
$50,502
Annual Revenue
Median of 25 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 43%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,259
Profit
Revenue
$50,502
Operating Expenses
$25,548
Operating Income
$24,954
Mortgage & Taxes
$47,213
Profit (Cash Flow)
-$22,259
$171,585
Cash Investment
Down Payment
$139,980
Renos & Furnishing
$10,608
Closing Costs
$20,997
Total
$171,585
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.97%
Cap Rate
3.56%
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
$33,218
Deductible property tax
$6,929
Estimated gross deduction
$199,102
Your income tax rate
Estimated tax savings
$59,731
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...