14652 N El Pueblo Blvd Fountain Hills, Arizona
5 bed • 2.5 bath • 15 guests
Purchase Price
Est. $2,534/mo
$570,300
Zestimate
$97,283
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $654
- Occupancy
- 41%
$10k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,271
Profit
Revenue
$97,283
Operating Expenses
$36,542
Operating Income
$60,741
Mortgage & Taxes
$38,471
Profit (Cash Flow)
$22,271
$146,705
Cash Investment
Down Payment
$114,060
Renos & Furnishing
$15,536
Closing Costs
$17,109
Total
$146,705
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.18%
Cap Rate
10.65%
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
$27,067
Deductible property tax
$5,646
Estimated gross deduction
$164,302
Your income tax rate
Estimated tax savings
$49,291
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...