1153 Silver Tip Ln Fish Camp, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,443/mo
$532,100
Zestimate
$81,434
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $435
- Occupancy
- 51%
$35k
$80k
$125k
$170k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,332
Profit
Revenue
$81,434
Operating Expenses
$32,817
Operating Income
$48,617
Mortgage & Taxes
$41,285
Profit (Cash Flow)
$7,332
$138,788
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$12,288
Closing Costs
$16,500
Total
$138,788
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.28%
Cap Rate
8.83%
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
$31,397
Deductible property tax
$5,445
Estimated gross deduction
$162,939
Your income tax rate
Estimated tax savings
$48,882
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...