13806 N Hamilton Dr Fountain Hills, Arizona
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,555/mo
$50,875
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 42%
$0k
$45k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,629
Profit
Revenue
$50,875
Operating Expenses
$25,636
Operating Income
$25,239
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$1,629
$91,412
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,912
Closing Costs
$10,500
Total
$91,412
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.78%
Cap Rate
7.21%
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
$16,611
Deductible property tax
$3,465
Estimated gross deduction
$101,247
Your income tax rate
Estimated tax savings
$30,374
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.