46293 Willow Ln Indio, California
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,547/mo
$85,154
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $770
- Occupancy
- 30%
$10k
$75k
$140k
$215k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,790
Profit
Revenue
$85,154
Operating Expenses
$33,691
Operating Income
$51,463
Mortgage & Taxes
$38,673
Profit (Cash Flow)
$12,790
$147,627
Cash Investment
Down Payment
$114,660
Renos & Furnishing
$15,768
Closing Costs
$17,199
Total
$147,627
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.66%
Cap Rate
8.97%
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
$27,209
Deductible property tax
$5,676
Estimated gross deduction
$165,211
Your income tax rate
Estimated tax savings
$49,563
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...