2254 W Charter Oak Rd Phoenix, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,066/mo
$68,375
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $387
- Occupancy
- 48%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,259
Profit
Revenue
$68,375
Operating Expenses
$29,748
Operating Income
$38,627
Mortgage & Taxes
$31,367
Profit (Cash Flow)
$7,259
$119,798
Cash Investment
Down Payment
$93,000
Renos & Furnishing
$12,848
Closing Costs
$13,950
Total
$119,798
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.05%
Cap Rate
8.3%
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
$22,069
Deductible property tax
$4,604
Estimated gross deduction
$134,020
Your income tax rate
Estimated tax savings
$40,206
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...