1881 Shoshone Valley Rd Twentynine Palms, California, 92277-5780
1 bed • 1 bath • 2 guests
Est. $887/mo

Inquire about this property
Contact Agent
$43,632
Annual Revenue
Projected nightly rate is $181/night at 66% occupancy.
Top 101% of comparables
Top 101% of comparables
$11,560
Profit
Revenue
$43,632
Operating Expenses
$19,592
Operating Income
$24,040
Mortgage & Taxes
$12,480
Profit (Cash Flow)
$11,560
$46,800
Cash Investment
Down Payment
$37,000
Renos & Furnishing
$4,250
Closing Costs
$5,550
Total
$46,800
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.7%
Cap Rate
12.99%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$8,780
Deductible property tax
$1,831
Your total deduction
$7,354
Your adjusted annual income
$150,000 - $7,354 = $142,646
Taxes on $142,646 (30%)
$42,794
Your old tax bill
$45,000
Your new tax bill
$42,794
Estimated tax savings
$2,206
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com