46535 Eastwood Dr S Oakhurst, California
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,295/mo
$516,600
Zestimate
$136,653
Annual Revenue
Median of 25 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $926
- Occupancy
- 40%
$15k
$95k
$180k
$265k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$56,011
Profit
Revenue
$136,653
Operating Expenses
$45,793
Operating Income
$90,860
Mortgage & Taxes
$34,848
Profit (Cash Flow)
$56,011
$138,818
Cash Investment
Down Payment
$103,320
Renos & Furnishing
$20,000
Closing Costs
$15,498
Total
$138,818
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
40.34%
Cap Rate
17.58%
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
$24,518
Deductible property tax
$5,114
Estimated gross deduction
$150,609
Your income tax rate
Estimated tax savings
$45,183
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...