1304 E Dunbar Dr Tempe, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,207/mo
$59,080
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $297
- Occupancy
- 55%
$10k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,990
Profit
Revenue
$59,080
Operating Expenses
$27,564
Operating Income
$31,516
Mortgage & Taxes
$33,506
Profit (Cash Flow)
-$1,990
$129,059
Cash Investment
Down Payment
$99,342
Renos & Furnishing
$14,816
Closing Costs
$14,901
Total
$129,059
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.54%
Cap Rate
6.34%
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
$23,574
Deductible property tax
$4,917
Estimated gross deduction
$143,486
Your income tax rate
Estimated tax savings
$43,046
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...