83628 San Mateo Ave Coachella, California
6 bed • 4 bath • 18 guests
Purchase Price
Est. $3,110/mo
$768,100
Zestimate
$113,326
Annual Revenue
Median of 4 selected comps
- Avg Daily Rate
- $818
- Occupancy
- 38%
$25k
$105k
$185k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,035
Profit
Revenue
$113,326
Operating Expenses
$62,302
Operating Income
$51,024
Mortgage & Taxes
$47,990
Profit (Cash Flow)
$3,035
$184,288
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$23,288
Closing Costs
$21,000
Total
$184,288
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.64%
Cap Rate
7.28%
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
$33,223
Deductible property tax
$7,700
Estimated gross deduction
$203,704
Your income tax rate
Estimated tax savings
$61,111
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...