84172 Monza Ln Coachella, California
7 bed • 4 bath • 16 guests
Purchase Price
Est. $3,776/mo
$177,627
Annual Revenue
Median of 16 comps selected by Farzana, creator of this analysis.
- Avg Daily Rate
- $1,036
- Occupancy
- 47%
$65k
$175k
$280k
$400k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$64,866
Profit
Revenue
$177,627
Operating Expenses
$55,422
Operating Income
$122,205
Mortgage & Taxes
$57,338
Profit (Cash Flow)
$64,866
$218,092
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$22,592
Closing Costs
$25,500
Total
$218,092
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
29.74%
Cap Rate
14.37%
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
$40,342
Deductible property tax
$8,415
Estimated gross deduction
$244,714
Your income tax rate
Estimated tax savings
$73,414
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.