3830 Lake Garden Dr Fallbrook, California
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $4,665/mo
$136,756
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $820
- Occupancy
- 46%
$25k
$120k
$215k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,109
Profit
Revenue
$136,756
Operating Expenses
$45,818
Operating Income
$90,938
Mortgage & Taxes
$70,830
Profit (Cash Flow)
$20,109
$264,700
Cash Investment
Down Payment
$210,000
Renos & Furnishing
$23,200
Closing Costs
$31,500
Total
$264,700
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.59%
Cap Rate
8.66%
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
$49,834
Deductible property tax
$10,395
Estimated gross deduction
$300,881
Your income tax rate
Estimated tax savings
$90,264
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.