81037 Alberta Ave Indio, California
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,890/mo
$425,400
Zestimate
$75,316
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $578
- Occupancy
- 36%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,241
Profit
Revenue
$75,316
Operating Expenses
$31,379
Operating Income
$43,937
Mortgage & Taxes
$28,696
Profit (Cash Flow)
$15,241
$111,354
Cash Investment
Down Payment
$85,080
Renos & Furnishing
$13,512
Closing Costs
$12,762
Total
$111,354
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.68%
Cap Rate
10.32%
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
$20,190
Deductible property tax
$4,211
Estimated gross deduction
$123,134
Your income tax rate
Estimated tax savings
$36,940
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...