83628 San Mateo Ave Coachella, California
6 bed • 4 bath • 18 guests
Purchase Price
Est. $3,221/mo
$768,100
Zestimate
$113,326
Annual Revenue
Median of 4 comps selected by Farzana, creator of this analysis.
- Avg Daily Rate
- $797
- Occupancy
- 39%
$25k
$105k
$185k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,108
Profit
Revenue
$113,326
Operating Expenses
$40,312
Operating Income
$73,014
Mortgage & Taxes
$48,906
Profit (Cash Flow)
$24,108
$190,038
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$23,288
Closing Costs
$21,750
Total
$190,038
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.68%
Cap Rate
10.07%
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
$34,409
Deductible property tax
$7,177
Estimated gross deduction
$209,932
Your income tax rate
Estimated tax savings
$62,980
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...