226 Morning Breeze Ln Port Hueneme, California
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $3,908/mo
$879,700
Zestimate
$138,562
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $812
- Occupancy
- 47%
$25k
$110k
$200k
$295k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,978
Profit
Revenue
$138,562
Operating Expenses
$46,242
Operating Income
$92,320
Mortgage & Taxes
$59,342
Profit (Cash Flow)
$32,978
$222,883
Cash Investment
Down Payment
$175,940
Renos & Furnishing
$20,552
Closing Costs
$26,391
Total
$222,883
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.79%
Cap Rate
10.49%
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
$41,751
Deductible property tax
$8,709
Estimated gross deduction
$252,416
Your income tax rate
Estimated tax savings
$75,725
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...