1284 Montmorency Dr San Jose, California
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $7,601/mo
$1,711,100
Zestimate
$123,869
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $571
- Occupancy
- 59%
$30k
$100k
$175k
$250k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
-$34,346
Profit
Revenue
$123,869
Operating Expenses
$42,789
Operating Income
$81,080
Mortgage & Taxes
$115,425
Profit (Cash Flow)
-$34,346
$408,433
Cash Investment
Down Payment
$342,220
Renos & Furnishing
$14,880
Closing Costs
$51,333
Total
$408,433
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.4%
Cap Rate
4.73%
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
$81,211
Deductible property tax
$16,940
Estimated gross deduction
$483,444
Your income tax rate
Estimated tax savings
$145,033
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...