405 Schweitzer Cutoff Rd Sandpoint, Idaho
4 bed • 2 bath • 12 guests
Purchase Price
$46,506
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $409
- Occupancy
- 31%
$15k
$65k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$34,472
Profit
Revenue
$46,506
Operating Expenses
$24,609
Operating Income
$21,897
Mortgage & Taxes
$56,369
Profit (Cash Flow)
-$34,472
$215,315
Cash Investment
Down Payment
$167,126
Renos & Furnishing
$23,120
Closing Costs
$25,069
Total
$215,315
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16%
Cap Rate
2.62%
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
$39,660
Deductible property tax
$8,273
Estimated gross deduction
$240,850
Your income tax rate
Estimated tax savings
$72,255
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...