83286 Long Cove Dr Indio, California
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,625/mo
$590,900
Zestimate
$120,503
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $892
- Occupancy
- 37%
$20k
$90k
$165k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$38,645
Profit
Revenue
$120,503
Operating Expenses
$41,998
Operating Income
$78,505
Mortgage & Taxes
$39,860
Profit (Cash Flow)
$38,645
$157,435
Cash Investment
Down Payment
$118,180
Renos & Furnishing
$21,528
Closing Costs
$17,727
Total
$157,435
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.54%
Cap Rate
13.28%
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
$28,045
Deductible property tax
$5,850
Estimated gross deduction
$171,866
Your income tax rate
Estimated tax savings
$51,560
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...