3304 N Sea Pines Cir Mesa, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,417/mo
$55,579
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $324
- Occupancy
- 47%
$5k
$45k
$80k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,859
Profit
Revenue
$55,579
Operating Expenses
$26,741
Operating Income
$28,838
Mortgage & Taxes
$36,697
Profit (Cash Flow)
-$7,859
$137,456
Cash Investment
Down Payment
$108,800
Renos & Furnishing
$12,336
Closing Costs
$16,320
Total
$137,456
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.71%
Cap Rate
5.3%
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
$25,819
Deductible property tax
$5,386
Estimated gross deduction
$155,980
Your income tax rate
Estimated tax savings
$46,794
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...