2254 W Wethersfield Rd Phoenix, Arizona
3 bed • 5 bath • 9 guests
Purchase Price
Est. $1,590/mo
$42,048
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 48%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,656
Profit
Revenue
$42,048
Operating Expenses
$23,561
Operating Income
$18,487
Mortgage & Taxes
$24,143
Profit (Cash Flow)
-$5,656
$94,317
Cash Investment
Down Payment
$71,580
Renos & Furnishing
$12,000
Closing Costs
$10,737
Total
$94,317
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.99%
Cap Rate
5.16%
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
$16,986
Deductible property tax
$3,543
Estimated gross deduction
$103,785
Your income tax rate
Estimated tax savings
$31,136
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...