43307 Sierra Dr Three Rivers, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,152/mo
$484,500
Zestimate
$98,919
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $615
- Occupancy
- 44%
$25k
$65k
$100k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,310
Profit
Revenue
$98,919
Operating Expenses
$36,926
Operating Income
$61,993
Mortgage & Taxes
$32,683
Profit (Cash Flow)
$29,310
$123,763
Cash Investment
Down Payment
$96,900
Renos & Furnishing
$12,328
Closing Costs
$14,535
Total
$123,763
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.68%
Cap Rate
12.79%
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
$22,995
Deductible property tax
$4,797
Estimated gross deduction
$139,322
Your income tax rate
Estimated tax savings
$41,797
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...