Shell Dr California
1 bed • 1 bath • 1 guests
Purchase Price
Est. $3,110/mo
$64,010
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $332
- Occupancy
- 53%
$15k
$60k
$105k
$155k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,932
Profit
Revenue
$64,010
Operating Expenses
$28,722
Operating Income
$35,288
Mortgage & Taxes
$47,220
Profit (Cash Flow)
-$11,932
$165,250
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$4,250
Closing Costs
$21,000
Total
$165,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.22%
Cap Rate
5.04%
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
$6,930
Estimated gross deduction
$197,223
Your income tax rate
Estimated tax savings
$59,167
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.