2555 Daily Dr Fallbrook, California, 92028-9101
4 bed • 4 bath • 14 guests
Est. $4,077/mo

Inquire about this property
Contact Agent
$131,323
Annual Revenue
Projected nightly rate is $705/night at 53% occupancy.
Top 101% of comparables
Top 101% of comparables
$29,872
Profit
Revenue
$131,323
Operating Expenses
$43,266
Operating Income
$88,058
Mortgage & Taxes
$58,186
Profit (Cash Flow)
$29,872
$181,200
Cash Investment
Down Payment
$127,500
Renos & Furnishing
$28,200
Closing Costs
$25,500
Total
$181,200
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.48%
Cap Rate
10.35%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$42,863
Deductible property tax
$6,205
Your total deduction
$57,692
Your adjusted annual income
$150,000 - $57,692 = $92,308
Taxes on $92,308 (30%)
$27,692
Your old tax bill
$45,000
Your new tax bill
$27,692
Estimated tax savings
$17,308
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com