13034 N 48th Pl Scottsdale, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $4,786/mo
$110,315
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $604
- Occupancy
- 50%
$20k
$150k
$275k
$415k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,960
Profit
Revenue
$110,315
Operating Expenses
$39,604
Operating Income
$70,711
Mortgage & Taxes
$72,671
Profit (Cash Flow)
-$1,960
$266,739
Cash Investment
Down Payment
$215,460
Renos & Furnishing
$18,960
Closing Costs
$32,319
Total
$266,739
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.73%
Cap Rate
6.56%
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
$51,130
Deductible property tax
$10,665
Estimated gross deduction
$307,251
Your income tax rate
Estimated tax savings
$92,175
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...