778 Stratton Mountain Rd 778 Stratton, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,777/mo
$53,937
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $608
- Occupancy
- 24%
$5k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,579
Profit
Revenue
$53,937
Operating Expenses
$26,355
Operating Income
$27,582
Mortgage & Taxes
$42,161
Profit (Cash Flow)
-$14,579
$150,250
Cash Investment
Down Payment
$125,000
Renos & Furnishing
$6,500
Closing Costs
$18,750
Total
$150,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.7%
Cap Rate
4.41%
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
$29,663
Deductible property tax
$6,187
Estimated gross deduction
$176,903
Your income tax rate
Estimated tax savings
$53,071
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.