81 Ermine Loop Cle Elum, Washington
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,995/mo
$46,188
Annual Revenue
Median of 25 comps selected by Aseem, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 33%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,634
Profit
Revenue
$46,188
Operating Expenses
$24,534
Operating Income
$21,654
Mortgage & Taxes
$30,288
Profit (Cash Flow)
-$8,634
$109,770
Cash Investment
Down Payment
$89,800
Renos & Furnishing
$6,500
Closing Costs
$13,470
Total
$109,770
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.86%
Cap Rate
4.82%
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
$21,310
Deductible property tax
$4,445
Estimated gross deduction
$127,636
Your income tax rate
Estimated tax savings
$38,291
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.