$55,365
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $255/night at 45% occupancy ($41,911.74). Airbtics projects $170/night at 53% occupancy ($32,908).
Top 51% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
$766
Profit
Revenue
$55,365
Operating Expenses
$20,877
Operating Income
$34,488
Mortgage & Taxes
$33,722
Profit (Cash Flow)
$766
$123,477
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$8,500
Closing Costs
$14,997
Total
$123,477
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.62%
Cap Rate
6.89%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$23,726
Deductible property tax
$4,949
Your total deduction
$123,891
Your adjusted annual income
$150,000 - $123,891 = $26,109
Taxes on $26,109 (30%)
$7,833
Your old tax bill
$45,000
Your new tax bill
$7,833
Estimated tax savings
$37,167
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
18,271 sqft
Year built:
1987
Size:
1,420 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
7218 Mecca Rd | 3 | 1 | 875 | - | 18,200 | 1988 | $490,000 | - |
60205 Chesapeake Dr | 3 | 2 | 1,266 | - | 10,200 | 2004 | $526,000 | 138 |
7586 Olympic Rd | 2 | 2 | 720 | - | 31,250 | 2007 | $200,000 | 32 |
60555 Onaga Trl | 4 | 3 | 2,316 | - | 53,712 | 2004 | $395,000 | 111 |
6785 San Angelo Ave | 1 | 1 | 728 | - | 43,150 | 2018 | $425,000 | 110 |
7200 Demesne Rd | 2 | 2 | 1,011 | - | 24,325 | 1973 | $345,000 | 97 |
60815 Natoma Trl | 2 | 2 | 1,031 | - | 18,318 | 1986 | $275,000 | 67 |
60219 Latham Trl | 3 | 1 | 912 | - | 17,982 | 1983 | $282,500 | 38 |
60250 Chesapeake Dr | 3 | 2 | 1,464 | - | 10,295 | 1997 | $465,000 | 90 |
60291 La Mirada Trl | 3 | 3 | 2,339 | - | 18,480 | 1978 | $750,000 | 75 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 18,271 sqft
- Building area: 1,420 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0601-491-03-0000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $649,740
- County Est. Land Value: -
- Assessed Land Value: $129,948
- County Est. Structure Value: -
Market Estimate: $423,611
Schools
- High School: Yucca Valley High School with 4/10 star rating