13320 Calle Amapola Desert Hot Springs, California
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,922/mo
$432,600
Zestimate
$51,624
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $491
- Occupancy
- 29%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,369
Profit
Revenue
$51,624
Operating Expenses
$25,812
Operating Income
$25,812
Mortgage & Taxes
$29,182
Profit (Cash Flow)
-$3,369
$112,154
Cash Investment
Down Payment
$86,520
Renos & Furnishing
$12,656
Closing Costs
$12,978
Total
$112,154
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3%
Cap Rate
5.96%
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
$20,532
Deductible property tax
$4,283
Estimated gross deduction
$124,892
Your income tax rate
Estimated tax savings
$37,468
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...