4121 Indian Rock Ln Mariposa, California
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,857/mo
$418,100
Zestimate
$62,749
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $378
- Occupancy
- 45%
$10k
$60k
$105k
$155k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,119
Profit
Revenue
$62,749
Operating Expenses
$28,426
Operating Income
$34,323
Mortgage & Taxes
$28,204
Profit (Cash Flow)
$6,119
$113,635
Cash Investment
Down Payment
$83,620
Renos & Furnishing
$17,472
Closing Costs
$12,543
Total
$113,635
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.38%
Cap Rate
8.2%
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
$19,843
Deductible property tax
$4,139
Estimated gross deduction
$122,278
Your income tax rate
Estimated tax savings
$36,683
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...