Santa Fe Ave Stanford, California
2 bed • 2 bath • 1 guests
Purchase Price
Est. $2,665/mo
$115,586
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $477
- Occupancy
- 66%
$5k
$70k
$130k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$34,269
Profit
Revenue
$115,586
Operating Expenses
$40,843
Operating Income
$74,743
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$34,269
$144,500
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$6,500
Closing Costs
$18,000
Total
$144,500
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.71%
Cap Rate
12.45%
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
$28,477
Deductible property tax
$5,940
Estimated gross deduction
$169,905
Your income tax rate
Estimated tax savings
$50,972
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.