149 W Camino Encanto Palm Springs, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $4,167/mo
$938,000
Zestimate
$121,794
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $791
- Occupancy
- 42%
$10k
$80k
$145k
$215k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,218
Profit
Revenue
$121,794
Operating Expenses
$42,302
Operating Income
$79,492
Mortgage & Taxes
$63,275
Profit (Cash Flow)
$16,218
$229,820
Cash Investment
Down Payment
$187,600
Renos & Furnishing
$14,080
Closing Costs
$28,140
Total
$229,820
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.05%
Cap Rate
8.47%
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
$44,518
Deductible property tax
$9,286
Estimated gross deduction
$266,794
Your income tax rate
Estimated tax savings
$80,038
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...