71373 El Paseo Dr Twentynine Palms, California
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,305/mo
$518,800
Zestimate
$74,481
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $484
- Occupancy
- 42%
$10k
$90k
$170k
$255k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,301
Profit
Revenue
$74,481
Operating Expenses
$31,183
Operating Income
$43,298
Mortgage & Taxes
$34,997
Profit (Cash Flow)
$8,301
$136,924
Cash Investment
Down Payment
$103,760
Renos & Furnishing
$17,600
Closing Costs
$15,564
Total
$136,924
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.06%
Cap Rate
8.34%
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
$24,623
Deductible property tax
$5,136
Estimated gross deduction
$150,505
Your income tax rate
Estimated tax savings
$45,152
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...