3234 S Allred Dr Tempe, Arizona
5 bed • 2 bath • 15 guests
Purchase Price
Est. $2,972/mo
$104,527
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $599
- Occupancy
- 48%
$20k
$105k
$195k
$290k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$21,155
Profit
Revenue
$104,527
Operating Expenses
$38,244
Operating Income
$66,283
Mortgage & Taxes
$45,129
Profit (Cash Flow)
$21,155
$172,534
Cash Investment
Down Payment
$133,800
Renos & Furnishing
$18,664
Closing Costs
$20,070
Total
$172,534
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.26%
Cap Rate
9.9%
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
$31,751
Deductible property tax
$6,623
Estimated gross deduction
$192,869
Your income tax rate
Estimated tax savings
$57,861
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...