62078 Desert Air Rd Joshua Tree, California
2 bed • 2 bath • 6 guests
Purchase Price
Est. $972/mo
$45,875
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $264
- Occupancy
- 48%
$10k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,657
Profit
Revenue
$45,875
Operating Expenses
$24,461
Operating Income
$21,414
Mortgage & Taxes
$14,758
Profit (Cash Flow)
$6,657
$57,678
Cash Investment
Down Payment
$43,755
Renos & Furnishing
$7,360
Closing Costs
$6,563
Total
$57,678
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.54%
Cap Rate
9.78%
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
$10,383
Deductible property tax
$2,166
Estimated gross deduction
$63,448
Your income tax rate
Estimated tax savings
$19,035
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...