3234 S ALLRED Drive Tempe, AZ
5 bed • 2 bath • 15 guests
Purchase Price
Est. $2,953/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
$21,443
Profit
Revenue
$104,527
Operating Expenses
$38,244
Operating Income
$66,283
Mortgage & Taxes
$44,840
Profit (Cash Flow)
$21,443
$171,551
Cash Investment
Down Payment
$132,945
Renos & Furnishing
$18,664
Closing Costs
$19,942
Total
$171,551
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.49%
Cap Rate
9.97%
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
$31,548
Deductible property tax
$6,581
Estimated gross deduction
$191,672
Your income tax rate
Estimated tax savings
$57,502
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...