2751 N Neruda Ln Tucson, Arizona
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,526/mo
$343,600
Zestimate
$76,306
Annual Revenue
Median of 25 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $437
- Occupancy
- 48%
$5k
$50k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$21,516
Profit
Revenue
$76,306
Operating Expenses
$31,612
Operating Income
$44,694
Mortgage & Taxes
$23,178
Profit (Cash Flow)
$21,516
$95,364
Cash Investment
Down Payment
$68,720
Renos & Furnishing
$16,336
Closing Costs
$10,308
Total
$95,364
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.56%
Cap Rate
13%
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
$16,308
Deductible property tax
$3,402
Estimated gross deduction
$101,083
Your income tax rate
Estimated tax savings
$30,325
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...