2385 Havasupai Blvd Lake Havasu City, Arizona
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,389/mo
$312,700
Zestimate
$44,510
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $323
- Occupancy
- 38%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$724
Profit
Revenue
$44,510
Operating Expenses
$24,140
Operating Income
$20,370
Mortgage & Taxes
$21,094
Profit (Cash Flow)
-$724
$83,033
Cash Investment
Down Payment
$62,540
Renos & Furnishing
$11,112
Closing Costs
$9,381
Total
$83,033
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.87%
Cap Rate
6.51%
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
$14,841
Deductible property tax
$3,096
Estimated gross deduction
$90,866
Your income tax rate
Estimated tax savings
$27,260
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...