2605 Monroe Ave San Diego, California
2 bed • 1 bath • 6 guests
Purchase Price
Est. $4,215/mo
$948,900
Zestimate
$77,628
Annual Revenue
Median of 25 comps selected by Braydon, creator of this analysis.
- Avg Daily Rate
- $328
- Occupancy
- 65%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,304
Profit
Revenue
$77,628
Operating Expenses
$31,923
Operating Income
$45,705
Mortgage & Taxes
$64,010
Profit (Cash Flow)
-$18,304
$234,247
Cash Investment
Down Payment
$189,780
Renos & Furnishing
$16,000
Closing Costs
$28,467
Total
$234,247
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.81%
Cap Rate
4.81%
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
$45,036
Deductible property tax
$9,394
Estimated gross deduction
$270,421
Your income tax rate
Estimated tax savings
$81,126
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...