$171,299
Annual Revenue
This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
Projected nightly rate is $700/night at 67% occupancy.Projected nightly rate is $611/night at 64% occupancy.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
$50,497
Profit
Revenue
$171,299
Operating Expenses
$35,949
Operating Income
$135,351
Mortgage & Taxes
$84,854
Profit (Cash Flow)
$50,497
$300,067
Cash Investment
Down Payment
$251,580
Renos & Furnishing
$10,750
Closing Costs
$37,737
Total
$300,067
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.82%
Cap Rate
10.76%
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
$59,701
Deductible property tax
$12,453
Your total deduction
$52,065
Your adjusted annual income
$150,000 - $52,065 = $97,935
Taxes on $97,935 (30%)
$29,381
Your old tax bill
$45,000
Your new tax bill
$29,381
Estimated tax savings
$15,619
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
6,726 sqft
Year built:
2001
Size:
2,587 sqft
Type:
SFR
Parking:
3
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2352 Old Ranch Rd | 3 | 3 | 2,169 | - | 7,154 | 1998 | $900,000 | - |
| 2384 Fallbrook Pl | 3 | 2 | 1,538 | - | 5,413 | 1998 | $877,000 | 48 |
| 3179 Ferncreek Ln | 5 | 3 | 2,678 | - | 9,233 | 1999 | $1,125,000 | - |
| 2326 Fallbrook Pl | 4 | 4 | 1,876 | - | 5,502 | 1998 | $880,000 | 25 |
| 3374 Wild Oak Ln | 4 | 3 | 2,384 | - | 6,272 | 2001 | $0 | - |
| 3377 Wild Oak Ln | 4 | 3 | 2,587 | - | 6,850 | 2001 | $944,000 | 46 |
| 3456 Holly Oak Ln | 3 | 3 | 2,587 | - | 8,587 | 2001 | $935,000 | 52 |
| 2380 Old Ranch Rd | 4 | 3 | 2,404 | - | 7,153 | 1998 | $900,000 | 35 |
| 3147 Ferncreek Ln | 4 | 3 | 2,437 | - | 7,223 | 1999 | $1,050,000 | - |
| 3168 Ferncreek Ln | 4 | 3 | 2,437 | - | 7,314 | 1999 | $1,060,000 | 32 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 6,726 sqft
- Building area: 2,587 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 240-430-24-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,079,000
- County Est. Land Value: -
- Assessed Land Value: $449,000
- County Est. Structure Value: -
Market Estimate: $983,260
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/12/22 | $1,200,000 | 45% | Christopher Adams, Jordan Finch |
| 02/13/15 | $614,000 | 0% | Jared A Rury |
| 03/11/15 | $0 | 0% | Mchugh,Cleve E Tr |
| Invalid Date | $0 | 0% | Mchugh Family Trust |
| Invalid Date | $392,500 | 79% | Cleve E Mchugh, Peggy E Mchugh |
Ownership
- Name: Christopher Adams
- Owner Occupied: Yes
- Owner Mailing Address: 3304 Holly Oak Ln, Escondido, Ca 92027
- Years Owned: 22
- Home Equity: $609,000
- Mortgage Balance Remaining: $550,000
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Orange Glen High School with 4/10 star rating