78555 Avenue 41 Bermuda Dunes, California
9 bed • 9 bath • 20 guests
Purchase Price
$1,039,700
Zestimate
$658,190
Annual Revenue
Median of 12 comps selected by Neeraj, creator of this analysis.
- Avg Daily Rate
- $3,922
- Occupancy
- 46%
$110k
$630k
$1k
$2k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
$419,700
Profit
Revenue
$658,190
Operating Expenses
$168,355
Operating Income
$489,835
Mortgage & Taxes
$70,135
Profit (Cash Flow)
$419,700
$262,603
Cash Investment
Down Payment
$207,940
Renos & Furnishing
$23,472
Closing Costs
$31,191
Total
$262,603
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
159.82%
Cap Rate
47.11%
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
$49,345
Deductible property tax
$10,293
Estimated gross deduction
$298,080
Your income tax rate
Estimated tax savings
$89,424
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...