$39,490
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 51% occupancy.Projected nightly rate is $212/night at 51% occupancy.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
-$36,763
Profit
Revenue
$39,490
Operating Expenses
$18,814
Operating Income
$20,676
Mortgage & Taxes
$57,440
Profit (Cash Flow)
-$36,763
$202,095
Cash Investment
Down Payment
$170,300
Renos & Furnishing
$6,250
Closing Costs
$25,545
Total
$202,095
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.19%
Cap Rate
2.42%
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
$40,413
Deductible property tax
$8,430
Your total deduction
$137,917
Your adjusted annual income
$150,000 - $137,917 = $12,083
Taxes on $12,083 (30%)
$3,625
Your old tax bill
$45,000
Your new tax bill
$3,625
Estimated tax savings
$41,375
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:
11,100 sqft
Year built:
1960
Size:
2,001 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
62004 Sunburst Cir | 2 | 1 | 1,008 | - | 6,750 | 1948 | $385,000 | 102 |
61512 Sunburst Dr | 2 | 1 | 1,146 | - | 8,400 | 1959 | $214,500 | 26 |
6735 Easterly Dr | 1 | 1 | 896 | - | 8,750 | 1946 | $340,000 | 27 |
7364 Quail Springs Rd | 3 | 2 | 2,090 | - | 21,081 | 1987 | $440,000 | 111 |
61906 Grand View Cir | 3 | 2 | 1,270 | - | 11,826 | 1946 | $520,000 | 175 |
61622 El Cajon Dr | 2 | 1 | 888 | - | 7,920 | 1990 | $350,000 | 21 |
61361 Alta Mura Dr | 2 | 2 | 1,040 | - | 24,568 | 1973 | $0 | 417 |
62040 Grand View Cir | 1 | 1 | 644 | - | 8,250 | 1945 | $195,000 | 70 |
62003 El Reposo Cir | 1 | 1 | 840 | - | 6,750 | 1946 | $150,000 | 21 |
61858 Crest Circle Dr | 2 | 1 | 690 | - | 9,928 | 1980 | $395,000 | 31 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 11,100 sqft
- Building area: 2,001 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0603-161-02-0000
- Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE
Tax Info
- Year Assessed: 2023
- Assessed Value: $296,611
- County Est. Land Value: -
- Assessed Land Value: $53,610
- County Est. Structure Value: -
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/08/19 | $255,000 | 0% | Yureka Investment Llc |
04/14/17 | $255,000 | 0% | Zhuo Zhang, Jun Mei |
05/05/16 | $77,066 | 0% | Rocheleau,Donna M Trust, Susan T Smuller |
Invalid Date | $50,000 | 95% | Robert L Barrett |
Ownership
- Name: Yureka Investment Llc
- Owner Occupied: No
- Owner Mailing Address: 25 Brigadier, Irvine, Ca 92603
- Years Owned: 60
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 95%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Yucca Valley High School with 4/10 star rating