58509 Campero Dr Yucca Valley, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,752/mo
$394,300
Zestimate
$85,608
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $486
- Occupancy
- 48%
$5k
$60k
$110k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,212
Profit
Revenue
$85,608
Operating Expenses
$33,798
Operating Income
$51,810
Mortgage & Taxes
$26,598
Profit (Cash Flow)
$25,212
$100,849
Cash Investment
Down Payment
$78,860
Renos & Furnishing
$10,160
Closing Costs
$11,829
Total
$100,849
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.99%
Cap Rate
13.13%
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
$18,714
Deductible property tax
$3,904
Estimated gross deduction
$113,422
Your income tax rate
Estimated tax savings
$34,027
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...