Short-Term Rental · Beaver Creek, CO

Short-Term Rental Financing in Beaver Creek, CO

Estimated 0.35x DSCR on a $3,500,000 short-term rental with $875,000 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$3,500,000
25% Down
$875,000
Loan Amount
$2,625,000
Est. Monthly PITIA
$21,204
Creditable STR Income
$7,344/mo
Est. DSCR Ratio
0.35x

Short-Term Rental investing in Beaver Creek

Short-term rental financing in Beaver Creek 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 Beaver Creek median of $3,500,000, a short-term rental prices near $3,500,000. Minimum down is 25% ($875,000), leaving a loan of $2,625,000. Estimated all-in PITIA runs about $21,204 per month.

The Beaver Creek ratio math on this product

Gross nightly revenue in Beaver Creek models to about $10,200/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $7,344 of creditable income. Against a PITIA of $21,204, that is an estimated DSCR ratio of 0.35x. 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 Beaver Creek median for this product: an estimated cap rate of 1.38%, and monthly cash flow of $13,860 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. Note that the $2,625,000 loan amount exceeds the $1,249,125 conforming limit for Eagle County, so agency pricing is off the table and this is a jumbo DSCR file.

Beaver Creek property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$3,500,00020% ($700,000)$11,200/mo0.50x
2–4 Unit Multi-Family$5,530,00025% ($1,382,500)$20,832/mo0.62x
Condo & Townhome$2,520,00020% ($504,000)$8,848/mo0.54x
Short-Term Rental (this page)$3,500,00025% ($875,000)$7,344/mo0.35x

All figures model a purchase at the Beaver Creek median of $3,500,000 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 Beaver Creek 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.

Beaver Creek Short-Term Rental FAQ

Price a short-term rental in Beaver Creek

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 started

See your loan options in minutes.

Tell us a little about you and we'll reach out personally — usually within one business day.

Or call (970) 708-9624

Terms · Privacy Policy