1168 Alpine Heights Rd Alpine, California
5 bed • 4 bath • 15 guests
Purchase Price
Est. $3,081/mo
$693,500
Zestimate
$236,529
Annual Revenue
Median of 11 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $1,246
- Occupancy
- 52%
$0k
$155k
$310k
$475k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$120,483
Profit
Revenue
$236,529
Operating Expenses
$69,264
Operating Income
$167,265
Mortgage & Taxes
$46,781
Profit (Cash Flow)
$120,483
$173,345
Cash Investment
Down Payment
$138,700
Renos & Furnishing
$13,840
Closing Costs
$20,805
Total
$173,345
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
69.5%
Cap Rate
24.11%
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
$32,914
Deductible property tax
$6,866
Estimated gross deduction
$198,280
Your income tax rate
Estimated tax savings
$59,484
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...