27621 N 47th St Cave Creek, Arizona
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,116/mo
$133,347
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $888
- Occupancy
- 41%
$15k
$115k
$210k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$41,009
Profit
Revenue
$133,347
Operating Expenses
$45,017
Operating Income
$88,330
Mortgage & Taxes
$47,322
Profit (Cash Flow)
$41,009
$186,972
Cash Investment
Down Payment
$140,302
Renos & Furnishing
$25,624
Closing Costs
$21,045
Total
$186,972
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.93%
Cap Rate
12.59%
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
$33,294
Deductible property tax
$6,945
Estimated gross deduction
$204,058
Your income tax rate
Estimated tax savings
$61,217
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...