29228 N 48th St Cave Creek, Arizona
6 bed • 4 bath • 18 guests
Purchase Price
Est. $3,585/mo
$179,638
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $1,031
- Occupancy
- 48%
$10k
$110k
$205k
$310k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$69,305
Profit
Revenue
$179,638
Operating Expenses
$55,895
Operating Income
$123,743
Mortgage & Taxes
$54,438
Profit (Cash Flow)
$69,305
$212,738
Cash Investment
Down Payment
$161,400
Renos & Furnishing
$27,128
Closing Costs
$24,210
Total
$212,738
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
32.57%
Cap Rate
15.33%
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
$38,301
Deductible property tax
$7,989
Estimated gross deduction
$234,038
Your income tax rate
Estimated tax savings
$70,211
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...