78169 Desert Mountain Cir Bermuda Dunes, California
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,998/mo
$123,147
Annual Revenue
Manual override
- Avg Daily Rate
- $972
- Occupancy
- 35%
$5k
$135k
$270k
$415k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,816
Profit
Revenue
$123,147
Operating Expenses
$42,620
Operating Income
$80,527
Mortgage & Taxes
$60,711
Profit (Cash Flow)
$19,816
$224,984
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$17,984
Closing Costs
$27,000
Total
$224,984
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.8%
Cap Rate
8.94%
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
$42,715
Deductible property tax
$8,910
Estimated gross deduction
$257,328
Your income tax rate
Estimated tax savings
$77,198
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...