4383 Granite Rdg S Ashton, Idaho
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,888/mo
$42,692
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $256
- Occupancy
- 46%
$10k
$30k
$50k
$75k
Sign up to see the data on 27 all comparables
Seasonality
Sign up to view the full seasonality chart
-$24,868
Profit
Revenue
$42,692
Operating Expenses
$23,713
Operating Income
$18,979
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$24,868
$164,620
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$15,120
Closing Costs
$19,500
Total
$164,620
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.1%
Cap Rate
2.91%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$186,487
Your income tax rate
Estimated tax savings
$55,946
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.