30546 Marlow Ct Murrieta, California
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $3,547/mo
$798,500
Zestimate
$151,468
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $982
- Occupancy
- 42%
$30k
$115k
$200k
$290k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$48,329
Profit
Revenue
$151,468
Operating Expenses
$49,275
Operating Income
$102,193
Mortgage & Taxes
$53,864
Profit (Cash Flow)
$48,329
$210,439
Cash Investment
Down Payment
$159,700
Renos & Furnishing
$26,784
Closing Costs
$23,955
Total
$210,439
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.96%
Cap Rate
12.79%
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
$37,898
Deductible property tax
$7,905
Estimated gross deduction
$231,555
Your income tax rate
Estimated tax savings
$69,467
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...