134 Mahogany Way Boulder Creek, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,608/mo
$587,000
Zestimate
$101,693
Annual Revenue
Median of 13 comps selected by David, creator of this analysis.
- Avg Daily Rate
- $576
- Occupancy
- 48%
$10k
$50k
$90k
$135k
Sign up to see the data on 25 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,518
Profit
Revenue
$101,693
Operating Expenses
$37,578
Operating Income
$64,115
Mortgage & Taxes
$39,597
Profit (Cash Flow)
$24,518
$142,786
Cash Investment
Down Payment
$117,400
Renos & Furnishing
$7,776
Closing Costs
$17,610
Total
$142,786
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.17%
Cap Rate
10.92%
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
$27,860
Deductible property tax
$5,811
Estimated gross deduction
$166,649
Your income tax rate
Estimated tax savings
$49,995
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...