59484 Cascadel Rd North Fork, California
7 bed • 4.5 bath • 21 guests
Purchase Price
Est. $3,756/mo
$845,500
Zestimate
$167,308
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $1,392
- Occupancy
- 33%
$20k
$100k
$185k
$270k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$57,275
Profit
Revenue
$167,308
Operating Expenses
$52,997
Operating Income
$114,310
Mortgage & Taxes
$57,035
Profit (Cash Flow)
$57,275
$231,921
Cash Investment
Down Payment
$169,100
Renos & Furnishing
$37,456
Closing Costs
$25,365
Total
$231,921
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.69%
Cap Rate
13.51%
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
$40,128
Deductible property tax
$8,370
Estimated gross deduction
$247,914
Your income tax rate
Estimated tax savings
$74,374
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...