222 Boyes Blvd Sonoma, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,723/mo
$621,300
Zestimate
$113,467
Annual Revenue
Median of 25 comps selected by Everest, creator of this analysis.
- Avg Daily Rate
- $651
- Occupancy
- 48%
$5k
$75k
$150k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,636
Profit
Revenue
$113,467
Operating Expenses
$41,479
Operating Income
$71,988
Mortgage & Taxes
$41,351
Profit (Cash Flow)
$30,636
$150,990
Cash Investment
Down Payment
$122,600
Renos & Furnishing
$10,000
Closing Costs
$18,390
Total
$150,990
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.29%
Cap Rate
11.74%
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
$29,094
Deductible property tax
$6,069
Estimated gross deduction
$174,594
Your income tax rate
Estimated tax savings
$52,378
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...