1960 Red Rock Loop Rd Sedona, Arizona
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $6,135/mo
$242,621
Annual Revenue
Median of 25 comps selected by ALBERTO, creator of this analysis.
- Avg Daily Rate
- $1,311
- Occupancy
- 51%
$45k
$140k
$240k
$350k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$78,767
Profit
Revenue
$242,621
Operating Expenses
$70,696
Operating Income
$171,925
Mortgage & Taxes
$93,158
Profit (Cash Flow)
$78,767
$341,366
Cash Investment
Down Payment
$276,200
Renos & Furnishing
$23,736
Closing Costs
$41,430
Total
$341,366
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.07%
Cap Rate
12.44%
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
$65,544
Deductible property tax
$13,672
Estimated gross deduction
$393,697
Your income tax rate
Estimated tax savings
$118,109
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...