STR Yield
← Back to deals
MortgageCash

Rate 7.86% = 7.11% Freddie Mac 30-yr avg (Nov 12) + 0.75% investor premium

1350 Rouge Rd

1350 Rouge Rd

Shasta Lake, CA 96019

$299,000

3 bd · 2 ba · 1,162 sqft · Listed 1d ago

View on Realtor.com →
Low confidence

Year built

1993

Sqft

1,162

Lot sqft

11,326

HOA / mo

$0

Furnished

No

List date

2026-11-12T17:27:08.000000Z

Revenue

Annual revenue

$40,517

ADR

$172

Occupancy

65%

Cleaning fees (12 mo)

$6,883

Confidence

Low (38.69), 6 comps

Comp revenue range (p25 / median / p75)

$22,209$41,185$51,560

Median revenue of shown comps: $41,185

  • Home in Shasta Lake Near Redding: Early Check-In!

    House · 3 bd · 2 ba · sleeps 8 · 0.8 mi

    • A/C
    • Free parking
    • Wifi
    • Kitchen
    • +2

    Revenue $35,994ADR $232Occ ≈ 43%5★ (79)

    AirbnbVrboBooking

  • White retreat-close to I5- Petfriendly near Bethel

    House · 3 bd · 2 ba · sleeps 8 · 0.8 mi

    • A/C
    • Free parking
    • Pets OK
    • Wifi
    • +2

    Revenue $53,412ADR $178Occ ≈ 82%4.8★ (88)

    AirbnbVrboBooking

  • Close to I5: Newer Pet-friendly Home Near Bethel

    House · 3 bd · 2 ba · sleeps 7 · 0.9 mi

    Revenue $17,614ADR $157Occ ≈ 31%3.7★ (3)

    Airbnb

  • The Grace House - Lake & Pines Retreat

    House · 3 bd · 2 ba · sleeps 8 · 0.9 mi

    Revenue $1,103ADR $146Occ ≈ 2%5★ (1)

    Airbnb

  • *Family friendly *Hot Tub *2200 sq ft *2 acres

    House · 3 bd · 2 ba · sleeps 9 · 0.9 mi

    • Hot tub
    • A/C
    • Free parking
    • Wifi
    • +5

    Revenue $53,288ADR $258Occ ≈ 57%4.7★ (131)

    AirbnbVrbo

  • Shasta House

    House · 3 bd · 2 ba · sleeps 6 · 1.7 mi

    • Hot tub
    • A/C
    • Free parking
    • Pets OK
    • +4

    Revenue $46,375ADR $189Occ ≈ 67%5★ (91)

    Airbnb

Revenue and nightly rate (ADR) are trailing-12-month figures per listing. Occupancy is estimated as revenue ÷ ADR ÷ 365 and can read high when revenue includes cleaning fees.

Cash flow calculator

Financing
Management
Term

Rate 7.86% = 7.11% Freddie Mac 30-yr avg (Nov 12) + 0.75% investor premium

Est. revenue

$40,517

NOI

$19,934

Cash flow /mo

$38

Cash needed

$106,210

Cash-on-cash

0.4%

ROE (yr 1)

10.7%

Cap rate

6.7%

DSCR

1.02

Year-1 write-off

$94,037

Year-1 tax shield @ 32%

$30,092

Year-1 return on equity

  • Cash flow (annual)$450
  • Principal paydown$1,926
  • Appreciation at%$8,970
ROE10.7%

Tax savings aren't counted. Turn on “Count tax savings in returns” above if you can use the losses.

Opex, cash-needed & tax-savings breakdown

Annual operating expenses

  • Management (20% of revenue)$8,103
  • Platform fees (3% of revenue)$1,216
  • Maintenance / capex (5% of revenue)$2,026
  • Utilities & supplies$4,200
  • HOA$0
  • Property tax$3,738
  • Insurance (STR-rated)$1,749

Cash needed to close

  • Down payment (25%)$74,750
  • Closing costs (4.0%)$11,960
  • Furnishing (bought new)$19,500

Tax savings if the STR loophole applies

  • Tax shield @ 32%$30,092

Property tax, insurance rate and the land/building split come from this listing's county tax record; other assumptions match the daily feed (see tasks/plan.md).

The write-off comes from the cost segregation estimate below. Not tax advice.

Cost segregation estimate

An estimate from the listing: every part of the home is priced from national construction costs, less wear for age, and the price (less land) is spread over the parts in proportion. The headline is what a typical cost seg study would claim for this property. The answers below are optional refinements.

Depreciable basis

$251,000

Short-life (5/15-yr)

$74,000 · 30%

Year-1 deduction

$94,000

Year-1 tax shield @ 32%

$30,000

Land 16% (county tax record, assessed value split) · building $177,000 over 39 years · new furniture $20,000

Based on: 1,162 sq ft, built 1993, 3 bd / 2 ba, unfurnished, listing features (fence, flooring types).

Try the cost segregation calculator on any property →

IRS-guide safe-harbor floor: $74,000 in year 1 (22% short-life, $24,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.

5-year property$66,500

  • Kitchen cabinetsdefault

    $8,300 new × 40% good × 2.46 allocation

    $8,200

  • Kitchen countertopsdefault

    $6,800 new × 40% good × 2.46 allocation

    $6,700

  • Decorative trimdefault

    $2,000 new × 40% good × 2.46 allocation

    $2,000

  • Mirrorsdefault

    $300 new × 40% good × 2.46 allocation

    $300

  • Shelvingdefault

    $1,200 new × 40% good × 2.46 allocation

    $1,200

  • Window coverings (12)default

    $3,000 new × 40% good × 2.46 allocation

    $3,000

  • Carpet, vinyl & laminate (100% of floors)listing

    $7,500 new × 40% good × 2.46 allocation

    $7,400

  • Kitchen & laundry equipment plumbingdefault

    $6,500 new × 40% good × 2.46 allocation

    $6,400

  • Kitchen, laundry & data equipment electricaldefault

    $3,900 new × 40% good × 2.46 allocation

    $3,900

  • Appliances (range, microwave, dishwasher, disposal, refrigerator, washer, dryer)default

    $8,100 new × 40% good × 2.46 allocation

    $8,000

  • Furniture bought newlisting

    $19,500 new × 100% good · bought separately

    $19,500
15-year land improvements$27,300

  • Paving: driveway & walks (paved)default

    $7,100 new × 50% good × 2.46 allocation

    $8,700

  • Landscaping (typical)default

    $6,800 new × 50% good × 2.46 allocation

    $8,400

  • Patiosdefault

    $1,100 new × 50% good × 2.46 allocation

    $1,400

  • Decks & porches (attached)default

    $1,100 new × 50% good × 2.46 allocation

    $1,400

  • Fencinglisting

    $6,000 new × 50% good × 2.46 allocation

    $7,400
Building, 39-year$176,700

  • Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault

    $125,500 new × 45% good × 2.46 allocation

    $139,200

  • Building plumbing & fixturesdefault

    $13,000 new × 40% good × 2.46 allocation

    $12,800

  • Building electrical & lightingdefault

    $12,000 new × 40% good × 2.46 allocation

    $11,800

  • HVACdefault

    $13,100 new × 40% good × 2.46 allocation

    $12,900

About the property

Depreciation schedule: typical cost seg study

Year5-yr15-yrBuildingTotal
1$66,500$27,300$200$94,000
2$0$0$4,500$4,500
3$0$0$4,500$4,500
4$0$0$4,500$4,500
5$0$0$4,500$4,500
6+$0$0$158,400$158,400
Total$66,500$27,300$176,700$270,600

Model-based estimate, not an engineered cost segregation study. The IRS doesn’t approve studies; get a professional study before filing. Using these losses against W-2 income needs the short-term rental exception (average stay ≤7 days + material participation). The 39-year building life applies because stays average under 30 days, a separate test (27.5 years for a long-term rental). Federal only: California, Georgia and Wisconsin disallow bonus depreciation, Ohio adds back 5/6 of it, and Tennessee has no personal income tax. Not tax advice.

Market note

Rules differ by jurisdiction. City of Redding caps whole-home vacation rentals at 400 with a 600 ft spacing rule (300 ft with a physical buffer), and its permit is NOT transferable to a new owner. Shasta Lake city and unincorporated Shasta County allow permitted rentals with no cap found, but permits also do not transfer on sale. Lodging tax ~10% plus a 2% tourism assessment in Redding. Verify parcel eligibility with the city or county before you buy.