6912 Balsam Way Oakland, California
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,221/mo
$82,822
Annual Revenue
Median of 25 comps selected by Kathryn, creator of this analysis.
- Avg Daily Rate
- $391
- Occupancy
- 58%
$15k
$70k
$130k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,950
Profit
Revenue
$82,822
Operating Expenses
$33,143
Operating Income
$49,679
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$15,950
$125,768
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$10,768
Closing Costs
$15,000
Total
$125,768
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.68%
Cap Rate
9.93%
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
$23,731
Deductible property tax
$4,950
Estimated gross deduction
$143,193
Your income tax rate
Estimated tax savings
$42,958
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...