3550 Laketree Dr Fallbrook, California
4 bed • 4 bath • 12 guests
Purchase Price
Est. $5,722/mo
$1,288,000
Zestimate
$130,771
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $828
- Occupancy
- 43%
$15k
$80k
$150k
$220k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$525
Profit
Revenue
$130,771
Operating Expenses
$44,411
Operating Income
$86,360
Mortgage & Taxes
$86,884
Profit (Cash Flow)
-$525
$324,840
Cash Investment
Down Payment
$257,600
Renos & Furnishing
$28,600
Closing Costs
$38,640
Total
$324,840
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.16%
Cap Rate
6.7%
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
$61,130
Deductible property tax
$12,751
Estimated gross deduction
$369,124
Your income tax rate
Estimated tax savings
$110,737
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...