2125 W Rose Garden Ln Phoenix, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,499/mo
$337,500
Zestimate
$53,236
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $280
- Occupancy
- 52%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,279
Profit
Revenue
$53,236
Operating Expenses
$26,190
Operating Income
$27,046
Mortgage & Taxes
$22,767
Profit (Cash Flow)
$4,279
$87,473
Cash Investment
Down Payment
$67,500
Renos & Furnishing
$9,848
Closing Costs
$10,125
Total
$87,473
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.89%
Cap Rate
8.01%
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
$16,018
Deductible property tax
$3,341
Estimated gross deduction
$97,429
Your income tax rate
Estimated tax savings
$29,229
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...