2104 E Cornell Dr Tempe, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,981/mo
$67,416
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $333
- Occupancy
- 55%
$10k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,813
Profit
Revenue
$67,416
Operating Expenses
$29,523
Operating Income
$37,893
Mortgage & Taxes
$30,080
Profit (Cash Flow)
$7,813
$114,016
Cash Investment
Down Payment
$89,182
Renos & Furnishing
$11,456
Closing Costs
$13,377
Total
$114,016
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.85%
Cap Rate
8.49%
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
$21,163
Deductible property tax
$4,415
Estimated gross deduction
$128,258
Your income tax rate
Estimated tax savings
$38,478
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...