21147 AVENIDA DE SONRISA
3 bed • 3 bath • 1 guests
Purchase Price
Est. $2,888/mo
$81,751
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $457
- Occupancy
- 49%
$5k
$50k
$90k
$135k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,013
Profit
Revenue
$81,751
Operating Expenses
$32,891
Operating Income
$48,860
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$5,013
$158,250
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$8,750
Closing Costs
$19,500
Total
$158,250
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.16%
Cap Rate
7.51%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$184,576
Your income tax rate
Estimated tax savings
$55,373
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.