Colmas Wy Rancho Cordova, California
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,221/mo
$55,980
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $311
- Occupancy
- 49%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,195
Profit
Revenue
$55,980
Operating Expenses
$26,835
Operating Income
$29,145
Mortgage & Taxes
$4,950
Profit (Cash Flow)
$24,195
$8,625
Cash Investment
Renos & Furnishing
$8,625
Total
$8,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.62%
Cap Rate
5.82%
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
$0
Deductible property tax
$4,950
Estimated gross deduction
$118,820
Your income tax rate
Estimated tax savings
$35,646
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.