6175 Highway 1 Bodega Bay, CA
3 bed • 3 bath • 9 guests
Purchase Price
Est. $4,438/mo
$147,265
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $677
- Occupancy
- 60%
$10k
$90k
$170k
$260k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$31,588
Profit
Revenue
$147,265
Operating Expenses
$48,287
Operating Income
$98,978
Mortgage & Taxes
$67,389
Profit (Cash Flow)
$31,588
$246,794
Cash Investment
Down Payment
$199,800
Renos & Furnishing
$17,024
Closing Costs
$29,970
Total
$246,794
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.79%
Cap Rate
9.9%
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
$47,414
Deductible property tax
$9,890
Estimated gross deduction
$284,752
Your income tax rate
Estimated tax savings
$85,426
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...