39567 Oakglen Rd Fawnskin, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,523/mo
$342,800
Zestimate
$67,889
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $601
- Occupancy
- 31%
$5k
$55k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,131
Profit
Revenue
$67,889
Operating Expenses
$29,634
Operating Income
$38,255
Mortgage & Taxes
$23,124
Profit (Cash Flow)
$15,131
$89,084
Cash Investment
Down Payment
$68,560
Renos & Furnishing
$10,240
Closing Costs
$10,284
Total
$89,084
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.98%
Cap Rate
11.15%
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
$16,270
Deductible property tax
$3,394
Estimated gross deduction
$99,030
Your income tax rate
Estimated tax savings
$29,709
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...