3351 Center Ave Joshua Tree, California
2 bed • 2 bath • 6 guests
Purchase Price
Est. $3,725/mo
$58,310
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $326
- Occupancy
- 49%
$5k
$45k
$85k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,632
Profit
Revenue
$58,310
Operating Expenses
$27,383
Operating Income
$30,927
Mortgage & Taxes
$56,559
Profit (Cash Flow)
-$25,632
$198,948
Cash Investment
Down Payment
$167,691
Renos & Furnishing
$6,104
Closing Costs
$25,154
Total
$198,948
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.88%
Cap Rate
3.68%
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
$39,794
Deductible property tax
$8,301
Estimated gross deduction
$236,536
Your income tax rate
Estimated tax savings
$70,961
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.