2112 N Squire Ave Tempe, Arizona
3 bed • 2 bath • 8 guests
Purchase Price
$75,633
Annual Revenue
Median of 25 comps selected by Katelyn, creator of this analysis.
- Avg Daily Rate
- $355
- Occupancy
- 58%
$10k
$220k
$425k
$650k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$40,631
Profit
Revenue
$75,633
Operating Expenses
$31,454
Operating Income
$44,179
Mortgage & Taxes
$3,548
Profit (Cash Flow)
$40,631
$10,608
Cash Investment
Renos & Furnishing
$10,608
Total
$10,608
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.69%
Cap Rate
12.32%
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
$0
Deductible property tax
$3,548
Estimated gross deduction
$86,498
Your income tax rate
Estimated tax savings
$25,949
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.