Tayton Capital
ES
Short-Term Rental · Silverthorne, CO

Short-Term Rental Financing in Silverthorne, CO

Estimated 0.54x DSCR on a $775,000 short-term rental with $193,750 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$775,000
25% Down
$193,750
Loan Amount
$581,250
Est. Monthly PITIA
$4,695
Creditable STR Income
$2,520/mo
Est. DSCR Ratio
0.54x

Short-Term Rental investing in Silverthorne

Short-term rental financing in Silverthorne 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 Silverthorne median of $775,000, a short-term rental prices near $775,000. Minimum down is 25% ($193,750), leaving a loan of $581,250. Estimated all-in PITIA runs about $4,695 per month.

The Silverthorne ratio math on this product

Gross nightly revenue in Silverthorne models to about $3,500/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $2,520 of creditable income. Against a PITIA of $4,695, that is an estimated DSCR ratio of 0.54x. 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 Silverthorne median for this product: an estimated cap rate of 2.15%, and monthly cash flow of $2,175 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.

Silverthorne property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$775,00020% ($155,000)$4,500/mo0.92x
2–4 Unit Multi-Family$1,224,50025% ($306,125)$8,370/mo1.13x
Condo & Townhome$558,00020% ($111,600)$3,555/mo0.88x
Short-Term Rental (this page)$775,00025% ($193,750)$2,520/mo0.54x

All figures model a purchase at the Silverthorne median of $775,000 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 Silverthorne 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.

Silverthorne Short-Term Rental FAQ

More Silverthorne investor resources

Silverthorne investor guide
Full market analysis and loan options
Single-Family Rental in Silverthorne
0.92x est. DSCR
2–4 Unit Multi-Family in Silverthorne
1.13x est. DSCR
Condo & Townhome in Silverthorne
0.88x 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 Silverthorne

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

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

Get a quoteApply Now