1060 E Mowry Wash Ln Sahuarita, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,458/mo
$328,100
Zestimate
$31,324
Annual Revenue
Median of 3 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $193
- Occupancy
- 44%
$0k
$15k
$30k
$45k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,850
Profit
Revenue
$31,324
Operating Expenses
$21,041
Operating Income
$10,283
Mortgage & Taxes
$22,133
Profit (Cash Flow)
-$11,850
$91,103
Cash Investment
Down Payment
$65,620
Renos & Furnishing
$15,640
Closing Costs
$9,843
Total
$91,103
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13%
Cap Rate
3.13%
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
$15,572
Deductible property tax
$3,248
Estimated gross deduction
$96,535
Your income tax rate
Estimated tax savings
$28,961
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.
Property Overview
Loading...