2 Chrysona Ln Sedona, Arizona
5 bed • 3 bath • 15 guests
Purchase Price
Est. $7,086/mo
$141,191
Annual Revenue
Median of 3 selected comps
- Avg Daily Rate
- $806
- Occupancy
- 48%
$25k
$200k
$370k
$560k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,068
Profit
Revenue
$141,191
Operating Expenses
$62,119
Operating Income
$79,072
Mortgage & Taxes
$99,140
Profit (Cash Flow)
-$20,068
$397,562
Cash Investment
Down Payment
$319,000
Renos & Furnishing
$30,712
Closing Costs
$47,850
Total
$397,562
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.04%
Cap Rate
4.95%
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
$75,700
Deductible property tax
$7,337
Estimated gross deduction
$447,241
Your income tax rate
Estimated tax savings
$134,172
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...