10046 Smith Rd Grass Valley, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,276/mo
$512,300
Zestimate
$59,727
Annual Revenue
Median of 25 comps selected by Kathryn, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 52%
$15k
$60k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,547
Profit
Revenue
$59,727
Operating Expenses
$27,716
Operating Income
$32,011
Mortgage & Taxes
$34,558
Profit (Cash Flow)
-$2,547
$130,597
Cash Investment
Down Payment
$102,460
Renos & Furnishing
$12,768
Closing Costs
$15,369
Total
$130,597
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.95%
Cap Rate
6.24%
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
$24,314
Deductible property tax
$5,072
Estimated gross deduction
$147,236
Your income tax rate
Estimated tax savings
$44,171
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...