1111 W Colorado St Tucson, Arizona
5 bed • 2 bath • 10 guests
Purchase Price
Est. $1,507/mo
$339,300
Zestimate
$90,667
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $473
- Occupancy
- 52%
$10k
$70k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,792
Profit
Revenue
$90,667
Operating Expenses
$34,987
Operating Income
$55,680
Mortgage & Taxes
$22,888
Profit (Cash Flow)
$32,792
$88,999
Cash Investment
Down Payment
$67,860
Renos & Furnishing
$10,960
Closing Costs
$10,179
Total
$88,999
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.84%
Cap Rate
16.41%
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
$16,104
Deductible property tax
$3,359
Estimated gross deduction
$98,267
Your income tax rate
Estimated tax savings
$29,480
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...