Tayton Capital
EN
Short-Term Rental · Keystone, CO

Short-Term Rental Financing in Keystone, CO

Estimated 0.65x DSCR on a $895,000 short-term rental with $223,750 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$895,000
25% Down
$223,750
Loan Amount
$671,250
Est. Monthly PITIA
$5,422
Creditable STR Income
$3,528/mo
Est. DSCR Ratio
0.65x

Short-Term Rental investing in Keystone

Short-term rental financing in Keystone is a different underwriting product than a long-term DSCR loan even though it carries the same name. The lender is crediting nightly revenue instead of a signed lease, which means the documentation, the reserve requirement, and the permit diligence all change.

At the Keystone median of $895,000, a short-term rental prices near $895,000. Minimum down is 25% ($223,750), leaving a loan of $671,250. Estimated all-in PITIA runs about $5,422 per month.

The Keystone ratio math on this product

Gross nightly revenue in Keystone models to about $4,900/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $3,528 of creditable income. Against a PITIA of $5,422, that is an estimated DSCR ratio of 0.65x. That is below the 1.0 threshold, which is normal at this basis. Financing here works one of three ways — more money down, a no-ratio DSCR product, or qualifying on documented short-term rental revenue.

Underwriting notes specific to STR files: plan on 25% down as the floor, six months of PITIA in reserves, and either twelve months of Airbnb/VRBO earnings statements on the subject property or a third-party market revenue study for a property with no operating history. Yes Verify the permit status of the exact address before you go hard on earnest money — an unpermitted STR is an unfinanceable STR on this product.

Returns and structure

Return metrics at the Keystone median for this product: an estimated cap rate of 2.60%, and monthly cash flow of $1,894 negative at 25% down. Negative cash flow at the minimum down payment is common in appreciation-led markets; investors close the gap with a larger down payment, a purchase below median, an added unit, or a rate buydown.

Keystone property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$895,00020% ($179,000)$5,200/mo0.92x
2–4 Unit Multi-Family$1,414,10025% ($353,525)$9,672/mo1.13x
Condo & Townhome$644,40020% ($128,880)$4,108/mo0.90x
Short-Term Rental (this page)$895,00025% ($223,750)$3,528/mo0.65x

All figures model a purchase at the Keystone median of $895,000 with the property-type adjustments described above, at an illustrative 7.50% DSCR rate on a 30-year fixed. Short-term rental income is shown after the standard lender haircut.

Figures on this page are modeled estimates derived from the Keystone median price and market rent, adjusted for short-term rental product characteristics. They are illustrative, not a loan offer or an appraisal. Actual pricing, rent, taxes, insurance, HOA dues and DSCR depend on the specific property and on conditions at the time of application.

Keystone Short-Term Rental FAQ

More Keystone investor resources

Keystone investor guide
Full market analysis and loan options
Single-Family Rental in Keystone
0.92x est. DSCR
2–4 Unit Multi-Family in Keystone
1.13x est. DSCR
Condo & Townhome in Keystone
0.90x est. DSCR
Summit County investor hub
Every market we finance in the county
DSCR loan requirements in Colorado
DSCR payment calculator

Price a short-term rental in Keystone

Send us the address and we'll model the real DSCR ratio, PITIA and cash flow on that specific property — usually the same day. Licensed in Colorado, and we close in an LLC or your personal name.

Get My Investment Analysis Talk to a Loan Officer

Keep exploring

Related pages

Comenzar

Ve tus opciones de préstamo en minutos.

Cuéntanos un poco sobre ti y te contactaremos personalmente — generalmente dentro de un día hábil.

O llama al (970) 708-9624

Términos · Política de Privacidad

Get a quoteApply Now