49510 Copperidge St Coachella, California
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,637/mo
$593,500
Zestimate
$105,119
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $744
- Occupancy
- 39%
$25k
$85k
$150k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,700
Profit
Revenue
$105,119
Operating Expenses
$38,383
Operating Income
$66,736
Mortgage & Taxes
$40,036
Profit (Cash Flow)
$26,700
$153,801
Cash Investment
Down Payment
$118,700
Renos & Furnishing
$17,296
Closing Costs
$17,805
Total
$153,801
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.36%
Cap Rate
11.24%
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
$28,168
Deductible property tax
$5,876
Estimated gross deduction
$171,324
Your income tax rate
Estimated tax savings
$51,397
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...