1869 Anna Lee Way Arnold, California
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,413/mo
$768,300
Zestimate
$50,770
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $481
- Occupancy
- 29%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$26,668
Profit
Revenue
$50,770
Operating Expenses
$25,611
Operating Income
$25,159
Mortgage & Taxes
$51,827
Profit (Cash Flow)
-$26,668
$201,509
Cash Investment
Down Payment
$153,660
Renos & Furnishing
$24,800
Closing Costs
$23,049
Total
$201,509
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.23%
Cap Rate
3.27%
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
$36,464
Deductible property tax
$7,606
Estimated gross deduction
$222,506
Your income tax rate
Estimated tax savings
$66,752
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...