2320 Pintail Ln Placerville, California
4 bed • 2 bath • 10 guests
Purchase Price
Est. $2,129/mo
$479,200
Zestimate
$60,182
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $397
- Occupancy
- 42%
$15k
$55k
$100k
$145k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,615
Profit
Revenue
$60,182
Operating Expenses
$27,823
Operating Income
$32,359
Mortgage & Taxes
$4,744
Profit (Cash Flow)
$27,615
$9,976
Cash Investment
Renos & Furnishing
$9,976
Total
$9,976
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.48%
Cap Rate
6.75%
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
$0
Deductible property tax
$4,744
Estimated gross deduction
$114,390
Your income tax rate
Estimated tax savings
$34,317
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...