60707 Sonora Rd Joshua Tree, California
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,801/mo
$405,400
Zestimate
$108,256
Annual Revenue
Median of 23 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $601
- Occupancy
- 49%
$10k
$80k
$150k
$230k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$41,789
Profit
Revenue
$108,256
Operating Expenses
$39,120
Operating Income
$69,136
Mortgage & Taxes
$27,347
Profit (Cash Flow)
$41,789
$103,226
Cash Investment
Down Payment
$81,080
Renos & Furnishing
$9,984
Closing Costs
$12,162
Total
$103,226
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
40.48%
Cap Rate
17.05%
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
$19,241
Deductible property tax
$4,013
Estimated gross deduction
$116,477
Your income tax rate
Estimated tax savings
$34,943
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...