3234 S ALLRED Drive Tempe, AZ
5 bed • 2 bath • 15 guests
Purchase Price
Est. $2,953/mo
$110,000
Annual Revenue
Manual override
- Avg Daily Rate
- $726
- Occupancy
- 42%
$20k
$105k
$195k
$290k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,701
Profit
Revenue
$110,000
Operating Expenses
$39,530
Operating Income
$70,470
Mortgage & Taxes
$59,769
Profit (Cash Flow)
$10,701
$146,075
Cash Investment
Down Payment
$66,472
Renos & Furnishing
$59,661
Closing Costs
$19,942
Total
$146,075
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.32%
Cap Rate
10.6%
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
$44,491
Deductible property tax
$6,581
Estimated gross deduction
$216,914
Your income tax rate
Estimated tax savings
$65,074
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...