9037 S Deer Creek Canyon Rd Littleton, Colorado
4 bed • 3 bath • 12 guests
Purchase Price
Est. $4,887/mo
$88,405
Annual Revenue
Median of 23 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $587
- Occupancy
- 41%
$5k
$365k
$725k
$1k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,253
Profit
Revenue
$88,405
Operating Expenses
$34,455
Operating Income
$53,950
Mortgage & Taxes
$74,203
Profit (Cash Flow)
-$20,253
$279,800
Cash Investment
Down Payment
$220,000
Renos & Furnishing
$26,800
Closing Costs
$33,000
Total
$279,800
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.23%
Cap Rate
4.9%
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
$52,207
Deductible property tax
$10,890
Estimated gross deduction
$315,958
Your income tax rate
Estimated tax savings
$94,787
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...