4477 CA-49 Mariposa, California
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,592/mo
$358,400
Zestimate
$74,520
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $448
- Occupancy
- 46%
$5k
$70k
$135k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,151
Profit
Revenue
$74,520
Operating Expenses
$31,192
Operating Income
$43,328
Mortgage & Taxes
$24,177
Profit (Cash Flow)
$19,151
$99,696
Cash Investment
Down Payment
$71,680
Renos & Furnishing
$17,264
Closing Costs
$10,752
Total
$99,696
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.2%
Cap Rate
12.08%
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
$17,010
Deductible property tax
$3,548
Estimated gross deduction
$105,504
Your income tax rate
Estimated tax savings
$31,651
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...