7276 Encina Rd Joshua Tree, California
1 bed • 1 bath • 3 guests
Purchase Price
Est. $1,441/mo
$324,300
Zestimate
$40,422
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $205
- Occupancy
- 54%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,633
Profit
Revenue
$40,422
Operating Expenses
$23,179
Operating Income
$17,243
Mortgage & Taxes
$21,876
Profit (Cash Flow)
-$4,633
$79,885
Cash Investment
Down Payment
$64,860
Renos & Furnishing
$5,296
Closing Costs
$9,729
Total
$79,885
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.8%
Cap Rate
5.31%
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
$15,392
Deductible property tax
$3,211
Estimated gross deduction
$92,369
Your income tax rate
Estimated tax savings
$27,711
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...