4212 Haleakala Ave
Redding, CA 96001
$507,990
4 bd · 2 ba · 1,825 sqft · Listed 18d ago
View on Realtor.com →Year built
—
Sqft
1,825
Lot sqft
—
HOA / mo
None
Furnished
No
List date
2026-09-11T00:05:53.000000Z
Revenue
Annual revenue
$72,319
ADR
$330
Occupancy
60%
Cleaning fees (12 mo)
$9,224
Confidence
Low (19.21), 6 comps
Comp revenue range (p25 / median / p75)
Epic Views | Luxe Pool | Sauna | Firepit | EV charging | 1-Level Home | Boats OK
House · 4 bd · 2.5 ba · sleeps 12 · 0.4 mi
Revenue $2,479ADR $619Occ ≈ 1%5★ (1)
Epic Views| Lux Pool | Sauna | Firepit| Boats & EV
House · 4 bd · 2.5 ba · sleeps 12 · 0.4 mi
Revenue $22,178ADR $682Occ ≈ 9%5★ (6)
Royal Oaks Cottage w/ direct park access
House · 3 bd · 2 ba · sleeps 7 · 0.7 mi
Revenue $36,398ADR $159Occ ≈ 63%4.9★ (179)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Relaxing Pool | Heated Spa | EV charger House | 3 bd · 2 ba · sleeps 6 | $78,802 | $330 | 65% | 5★ (79) | 0.1 mi | AirbnbVrboBooking |
Westside Charmer Near Trails House | 3 bd · 2 ba · sleeps 6 | $43,636 | $253 | 47% | 4.8★ (28) | 0.4 mi | AirbnbVrbo |
Epic Views | Luxe Pool | Sauna | Firepit | EV charging | 1-Level Home | Boats OK House | 4 bd · 2.5 ba · sleeps 12 | $2,479 | $619 | 1% | 5★ (1) | 0.4 mi | Vrbo |
Epic Views| Lux Pool | Sauna | Firepit| Boats & EV House | 4 bd · 2.5 ba · sleeps 12 | $22,178 | $682 | 9% | 5★ (6) | 0.4 mi | Airbnb |
Redding Getaway w/ Hot Tub & Outdoor Kitchen! House | 5 bd · 3 ba · sleeps 10 | $111,817 | $812 | 38% | 4.8★ (35) | 0.5 mi | AirbnbVrboBooking |
Royal Oaks Cottage w/ direct park access House | 3 bd · 2 ba · sleeps 7 | $36,398 | $159 | 63% | 4.9★ (179) | 0.7 mi | 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
Rate 7.78% = 7.03% Freddie Mac 30-yr avg (Sep 24) + 0.75% investor premium
Est. revenue
$72,319
NOI
$39,310
Cash flow /mo
$538
Cash needed
$170,317
Cash-on-cash
3.8%
ROE (yr 1)
14.7%
Cap rate
7.7%
DSCR
1.20
Year-1 write-off
$119,126
Year-1 tax shield @ 32%
$38,120
Year-1 return on equity
- Cash flow (annual)$6,461
- Principal paydown$3,324
- Appreciation at%$15,240
Opex, cash-needed & tax-savings breakdown
Annual operating expenses
- Management (20% of revenue)$14,464
- Platform fees (3% of revenue)$2,170
- Maintenance / capex (5% of revenue)$3,616
- Utilities & supplies$4,200
- HOA$0
- Property tax$6,350
- Insurance (STR-rated)$2,972
Cash needed to close
- Down payment (25%)$126,998
- Closing costs (4.0%)$20,320
- Furnishing (bought new)$23,000
Tax savings if the STR loophole applies
- Tax shield @ 32%$38,120
No county tax record split for property tax, insurance rate and the land/building split, so those use market defaults — edit the price above; 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
$406,000
Short-life (5/15-yr)
$95,000 · 23%
Year-1 deduction
$119,000
Year-1 tax shield @ 32%
$38,000
Land 20% (market default, no usable tax-record split) · building $311,000 over 39 years · new furniture $23,000
Based on: 1,825 sq ft, age unknown, 4 bd / 2 ba, unfurnished, listing features (none cost-relevant).
IRS-guide safe-harbor floor: $90,000 in year 1 (16% short-life, $29,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $11,500
Kitchen cabinetsdefault
$9,800 new × 40% good × 2.92 allocation
- $9,400
Kitchen countertopsdefault
$8,000 new × 40% good × 2.92 allocation
- $3,700
Decorative trimdefault
$3,200 new × 40% good × 2.92 allocation
- $400
Mirrorsdefault
$300 new × 40% good × 2.92 allocation
- $1,800
Shelvingdefault
$1,500 new × 40% good × 2.92 allocation
- $5,300
Window coverings (18)default
$4,500 new × 40% good × 2.92 allocation
- $5,500
Carpet, vinyl & laminate (40% of floors)default
$4,700 new × 40% good × 2.92 allocation
- $8,900
Kitchen & laundry equipment plumbingdefault
$7,600 new × 40% good × 2.92 allocation
- $5,400
Kitchen, laundry & data equipment electricaldefault
$4,600 new × 40% good × 2.92 allocation
- $9,500
Appliances (range, microwave, dishwasher, disposal, refrigerator, washer, dryer)default
$8,100 new × 40% good × 2.92 allocation
- $23,000
Furniture bought newlisting
$23,000 new × 100% good · bought separately
- $16,200
Paving: driveway & walks (paved)default
$11,100 new × 50% good × 2.92 allocation
- $12,500
Landscaping (typical)default
$8,500 new × 50% good × 2.92 allocation
- $2,600
Patiosdefault
$1,800 new × 50% good × 2.92 allocation
- $2,600
Decks & porches (attached)default
$1,800 new × 50% good × 2.92 allocation
- $231,100
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$197,600 new × 40% good × 2.92 allocation
- $24,000
Building plumbing & fixturesdefault
$20,500 new × 40% good × 2.92 allocation
- $23,900
Building electrical & lightingdefault
$20,400 new × 40% good × 2.92 allocation
- $24,000
HVACdefault
$20,600 new × 40% good × 2.92 allocation
- $8,200
Hardwood & tile floorsdefault
$7,000 new × 40% good × 2.92 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $84,200 | $33,900 | $1,000 | $119,100 |
| 2 | $0 | $0 | $8,000 | $8,000 |
| 3 | $0 | $0 | $8,000 | $8,000 |
| 4 | $0 | $0 | $8,000 | $8,000 |
| 5 | $0 | $0 | $8,000 | $8,000 |
| 6+ | $0 | $0 | $278,300 | $278,300 |
| Total | $84,200 | $33,900 | $311,300 | $429,400 |
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 and Georgia 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.