51867 Cedar Rd Springville, California
1 bed • 1 bath • 4 guests
Purchase Price
Est. $888/mo
$27,806
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $225
- Occupancy
- 34%
$5k
$40k
$75k
$115k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,896
Profit
Revenue
$27,806
Operating Expenses
$20,214
Operating Income
$7,592
Mortgage & Taxes
$13,487
Profit (Cash Flow)
-$5,896
$50,236
Cash Investment
Down Payment
$39,988
Renos & Furnishing
$4,250
Closing Costs
$5,998
Total
$50,236
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.73%
Cap Rate
3.79%
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
$9,489
Deductible property tax
$1,979
Estimated gross deduction
$57,243
Your income tax rate
Estimated tax savings
$17,173
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.