63973 Gold Nugget Rd Joshua Tree, California, 92252
4 bed • 4 bath • 14 guests
Est. $6,715/mo

Inquire about this property
Contact Agent
$174,046
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$43,900
Profit
Revenue
$174,046
Operating Expenses
$35,706
Operating Income
$138,340
Mortgage & Taxes
$94,440
Profit (Cash Flow)
$43,900
$333,000
Cash Investment
Down Payment
$280,000
Renos & Furnishing
$11,000
Closing Costs
$42,000
Total
$333,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.18%
Cap Rate
9.88%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$96,313
Your adjusted annual income
$150,000 - $96,313 = $53,687
Taxes on $53,687 (30%)
$16,106
Your old tax bill
$45,000
Your new tax bill
$16,106
Estimated tax savings
$28,894
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com