44593 Roundtable St Indio, California
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,233/mo
$502,700
Zestimate
$74,136
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $573
- Occupancy
- 35%
$10k
$65k
$120k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,123
Profit
Revenue
$74,136
Operating Expenses
$31,102
Operating Income
$43,034
Mortgage & Taxes
$33,911
Profit (Cash Flow)
$9,123
$127,301
Cash Investment
Down Payment
$100,540
Renos & Furnishing
$11,680
Closing Costs
$15,081
Total
$127,301
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.16%
Cap Rate
8.56%
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
$23,859
Deductible property tax
$4,977
Estimated gross deduction
$144,222
Your income tax rate
Estimated tax savings
$43,267
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...