39100 Pauba Rd Temecula, California
5 bed • 6 bath • 15 guests
Purchase Price
Est. $14,744/mo
$3,318,900
Zestimate
$129,908
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $858
- Occupancy
- 41%
$45k
$140k
$235k
$340k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$138,183
Profit
Revenue
$129,908
Operating Expenses
$44,208
Operating Income
$85,700
Mortgage & Taxes
$223,883
Profit (Cash Flow)
-$138,183
$793,747
Cash Investment
Down Payment
$663,780
Renos & Furnishing
$30,400
Closing Costs
$99,567
Total
$793,747
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.4%
Cap Rate
2.58%
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
$157,518
Deductible property tax
$32,857
Estimated gross deduction
$938,164
Your income tax rate
Estimated tax savings
$281,449
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...