61045 Navajo Trail Joshua Tree, California
5 bed • 3 bath • 15 guests
Purchase Price
Est. $5,691/mo
$1,281,000
Zestimate
$241,060
Annual Revenue
Manual override
- Avg Daily Rate
- $1,178
- Occupancy
- 56%
$15k
$125k
$230k
$345k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$84,319
Profit
Revenue
$241,060
Operating Expenses
$70,329
Operating Income
$170,731
Mortgage & Taxes
$86,412
Profit (Cash Flow)
$84,319
$311,590
Cash Investment
Down Payment
$256,200
Renos & Furnishing
$16,960
Closing Costs
$38,430
Total
$311,590
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.06%
Cap Rate
13.32%
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
$60,798
Deductible property tax
$12,682
Estimated gross deduction
$363,672
Your income tax rate
Estimated tax savings
$109,102
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...