1062 Fawnskin Dr Fawnskin, California
6 bed • 4 bath • 18 guests
Purchase Price
Est. $2,483/mo
$529,300
Zestimate
$115,242
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $1,153
- Occupancy
- 27%
$25k
$95k
$170k
$245k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$36,772
Profit
Revenue
$115,242
Operating Expenses
$40,762
Operating Income
$74,480
Mortgage & Taxes
$37,708
Profit (Cash Flow)
$36,772
$149,554
Cash Investment
Down Payment
$111,800
Renos & Furnishing
$20,984
Closing Costs
$16,770
Total
$149,554
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.58%
Cap Rate
13.32%
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
$26,531
Deductible property tax
$5,534
Estimated gross deduction
$162,773
Your income tax rate
Estimated tax savings
$48,832
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...