2304 Buckingham Blvd Lake Havasu City, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,590/mo
$583,100
Zestimate
$37,838
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $303
- Occupancy
- 34%
$0k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$24,068
Profit
Revenue
$37,838
Operating Expenses
$22,572
Operating Income
$15,266
Mortgage & Taxes
$39,334
Profit (Cash Flow)
-$24,068
$148,745
Cash Investment
Down Payment
$116,620
Renos & Furnishing
$14,632
Closing Costs
$17,493
Total
$148,745
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.18%
Cap Rate
2.61%
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
$27,675
Deductible property tax
$5,773
Estimated gross deduction
$167,614
Your income tax rate
Estimated tax savings
$50,284
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...