3830 Lake Garden Dr Fallbrook, California
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $5,142/mo
$134,233
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $889
- Occupancy
- 41%
$25k
$120k
$215k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,925
Profit
Revenue
$134,233
Operating Expenses
$45,225
Operating Income
$89,008
Mortgage & Taxes
$78,083
Profit (Cash Flow)
$10,925
$289,431
Cash Investment
Down Payment
$231,505
Renos & Furnishing
$23,200
Closing Costs
$34,726
Total
$289,431
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.77%
Cap Rate
7.68%
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
$54,937
Deductible property tax
$11,460
Estimated gross deduction
$330,981
Your income tax rate
Estimated tax savings
$99,294
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.