33098 Keller Dr Running Springs, California
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $1,467/mo
$330,300
Zestimate
$39,993
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $265
- Occupancy
- 41%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,366
Profit
Revenue
$39,993
Operating Expenses
$23,078
Operating Income
$16,915
Mortgage & Taxes
$22,281
Profit (Cash Flow)
-$5,366
$82,241
Cash Investment
Down Payment
$66,060
Renos & Furnishing
$6,272
Closing Costs
$9,909
Total
$82,241
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.52%
Cap Rate
5.12%
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
$15,676
Deductible property tax
$3,270
Estimated gross deduction
$94,341
Your income tax rate
Estimated tax savings
$28,302
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...