2389 Old Heritage Rd Riverside, California
5 bed • 4 bath • 15 guests
Purchase Price
Est. $6,389/mo
$1,438,100
Zestimate
$91,495
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $496
- Occupancy
- 50%
$5k
$70k
$130k
$200k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$40,696
Profit
Revenue
$91,495
Operating Expenses
$35,181
Operating Income
$56,313
Mortgage & Taxes
$97,010
Profit (Cash Flow)
-$40,696
$361,139
Cash Investment
Down Payment
$287,620
Renos & Furnishing
$30,376
Closing Costs
$43,143
Total
$361,139
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.26%
Cap Rate
3.91%
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
$68,254
Deductible property tax
$14,237
Estimated gross deduction
$411,673
Your income tax rate
Estimated tax savings
$123,502
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...