7058 Brookhill Dr E Cottonwood Heights, Utah
3 bed • 1 bath • 9 guests
Purchase Price
Est. $3,710/mo
$835,100
Zestimate
$45,261
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $248
- Occupancy
- 50%
$10k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$35,389
Profit
Revenue
$45,261
Operating Expenses
$24,316
Operating Income
$20,945
Mortgage & Taxes
$56,333
Profit (Cash Flow)
-$35,389
$203,545
Cash Investment
Down Payment
$167,020
Renos & Furnishing
$11,472
Closing Costs
$25,053
Total
$203,545
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.38%
Cap Rate
2.5%
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
$39,635
Deductible property tax
$8,267
Estimated gross deduction
$237,207
Your income tax rate
Estimated tax savings
$71,162
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...