2347 E Jasmine St Mesa, Arizona
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,298/mo
$73,301
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $399
- Occupancy
- 50%
$15k
$105k
$195k
$290k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,678
Profit
Revenue
$73,301
Operating Expenses
$30,906
Operating Income
$42,395
Mortgage & Taxes
$50,073
Profit (Cash Flow)
-$7,678
$190,609
Cash Investment
Down Payment
$148,460
Renos & Furnishing
$19,880
Closing Costs
$22,269
Total
$190,609
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.02%
Cap Rate
5.71%
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
$35,230
Deductible property tax
$7,349
Estimated gross deduction
$213,752
Your income tax rate
Estimated tax savings
$64,126
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...