2062 E Downing St Mesa, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,541/mo
$55,320
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $293
- Occupancy
- 52%
$15k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,943
Profit
Revenue
$55,320
Operating Expenses
$26,680
Operating Income
$28,640
Mortgage & Taxes
$38,583
Profit (Cash Flow)
-$9,943
$145,488
Cash Investment
Down Payment
$114,393
Renos & Furnishing
$13,936
Closing Costs
$17,159
Total
$145,488
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.83%
Cap Rate
5%
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
$27,146
Deductible property tax
$5,662
Estimated gross deduction
$164,288
Your income tax rate
Estimated tax savings
$49,286
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...