2012 E Cornell Dr Tempe, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,093/mo
$471,100
Zestimate
$67,350
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $329
- Occupancy
- 56%
$10k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,064
Profit
Revenue
$67,350
Operating Expenses
$29,507
Operating Income
$37,843
Mortgage & Taxes
$31,779
Profit (Cash Flow)
$6,064
$120,929
Cash Investment
Down Payment
$94,220
Renos & Furnishing
$12,576
Closing Costs
$14,133
Total
$120,929
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.01%
Cap Rate
8.03%
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
$22,359
Deductible property tax
$4,664
Estimated gross deduction
$135,646
Your income tax rate
Estimated tax savings
$40,694
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...