79261 Spalding Dr Bermuda Dunes, California
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,888/mo
$690,100
Zestimate
$89,021
Annual Revenue
Manual override
- Avg Daily Rate
- $585
- Occupancy
- 42%
$5k
$100k
$195k
$300k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,574
Profit
Revenue
$89,021
Operating Expenses
$34,600
Operating Income
$54,421
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$10,574
$162,484
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$12,984
Closing Costs
$19,500
Total
$162,484
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.5%
Cap Rate
8.37%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$185,847
Your income tax rate
Estimated tax savings
$55,754
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...