78555 Avenue 41 Bermuda Dunes, California
10 bed ā¢ 4 bath ā¢ 15 guests
Purchase Price
$1,039,700
Zestimate
$701,662
Annual Revenue
Median of 25 comps selected by Neeraj, creator of this analysis.
- Avg Daily Rate
- $3,764
- Occupancy
- 51%
$120k
$650k
$1k
$2k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$253,264
Profit
Revenue
$701,662
Operating Expenses
$178,571
Operating Income
$523,091
Mortgage & Taxes
$269,827
Profit (Cash Flow)
$253,264
$943,472
Cash Investment
Down Payment
$800,000
Renos & Furnishing
$23,472
Closing Costs
$120,000
Total
$943,472
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.84%
Cap Rate
13.07%
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
$189,844
Deductible property tax
$39,600
Estimated gross deduction
$1,126,742
Your income tax rate
Estimated tax savings
$338,023
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...