507-450 Juniper Ln Susanville, California
3 bed • 2.5 bath • 10 guests
Purchase Price
Est. $977/mo
$216,300
Zestimate
$61,076
Annual Revenue
Median of 2 selected comps
- Avg Daily Rate
- $355
- Occupancy
- 47%
$0k
$20k
$45k
$65k
Sign up to see the data on 13 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,803
Profit
Revenue
$61,076
Operating Expenses
$27,668
Operating Income
$33,408
Mortgage & Taxes
$17,605
Profit (Cash Flow)
$15,803
$13,632
Cash Investment
Renos & Furnishing
$13,632
Total
$13,632
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.6%
Cap Rate
15.18%
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
$13,089
Deductible property tax
$2,838
Estimated gross deduction
$68,981
Your income tax rate
Estimated tax savings
$20,694
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...