9 Stonewood Irvine, California
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,999/mo
$1,311,600
Zestimate
$71,761
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $372
- Occupancy
- 53%
$5k
$45k
$90k
$130k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,401
Profit
Revenue
$71,761
Operating Expenses
$30,544
Operating Income
$41,217
Mortgage & Taxes
$31,816
Profit (Cash Flow)
$9,401
$13,448
Cash Investment
Renos & Furnishing
$13,448
Total
$13,448
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
34.88%
Cap Rate
9.15%
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
$19,951
Deductible property tax
$4,455
Estimated gross deduction
$128,594
Your income tax rate
Estimated tax savings
$38,578
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...