3830 Lake Garden Dr Fallbrook, California
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $4,665/mo
$181,309
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $918
- Occupancy
- 54%
$25k
$120k
$215k
$320k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$54,191
Profit
Revenue
$181,309
Operating Expenses
$56,287
Operating Income
$125,021
Mortgage & Taxes
$70,830
Profit (Cash Flow)
$54,191
$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
20.47%
Cap Rate
11.9%
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.