2360 Sand Dr Homestead Valley, California
1 bed • 1 bath • 3 guests
Purchase Price
Est. $1,554/mo
$49,452
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $286
- Occupancy
- 47%
$5k
$2k
$4k
$7k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$548
Profit
Revenue
$49,452
Operating Expenses
$25,301
Operating Income
$24,151
Mortgage & Taxes
$23,603
Profit (Cash Flow)
$548
$85,981
Cash Investment
Down Payment
$69,980
Renos & Furnishing
$5,504
Closing Costs
$10,497
Total
$85,981
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.63%
Cap Rate
6.9%
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
$16,607
Deductible property tax
$3,464
Estimated gross deduction
$99,597
Your income tax rate
Estimated tax savings
$29,879
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...