2049 W Joan De Arc Ave Phoenix, Arizona
5 bed • 2 bath • 12 guests
Purchase Price
Est. $1,777/mo
$73,597
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $448
- Occupancy
- 45%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,639
Profit
Revenue
$73,597
Operating Expenses
$30,975
Operating Income
$42,622
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$15,639
$104,176
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$12,176
Closing Costs
$12,000
Total
$104,176
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.01%
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
$18,984
Deductible property tax
$3,960
Estimated gross deduction
$115,623
Your income tax rate
Estimated tax savings
$34,687
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...