2152 S Harrison Rd Tucson, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,612/mo
$362,800
Zestimate
$42,543
Annual Revenue
Median of 25 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $232
- Occupancy
- 50%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,608
Profit
Revenue
$42,543
Operating Expenses
$23,678
Operating Income
$18,865
Mortgage & Taxes
$24,473
Profit (Cash Flow)
-$5,608
$99,132
Cash Investment
Down Payment
$72,560
Renos & Furnishing
$15,688
Closing Costs
$10,884
Total
$99,132
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.65%
Cap Rate
5.19%
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
$17,219
Deductible property tax
$3,592
Estimated gross deduction
$106,263
Your income tax rate
Estimated tax savings
$31,879
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...