4587 Ben Hur Rd Mariposa, California
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,155/mo
$54,611
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $273
- Occupancy
- 55%
$5k
$35k
$60k
$90k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,559
Profit
Revenue
$54,611
Operating Expenses
$26,514
Operating Income
$28,097
Mortgage & Taxes
$17,539
Profit (Cash Flow)
$10,559
$66,300
Cash Investment
Down Payment
$52,000
Renos & Furnishing
$6,500
Closing Costs
$7,800
Total
$66,300
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.92%
Cap Rate
10.8%
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
$12,340
Deductible property tax
$2,574
Estimated gross deduction
$74,731
Your income tax rate
Estimated tax savings
$22,419
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.