334 E Camino Rancho Cielo Sahuarita, Arizona
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,401/mo
$315,300
Zestimate
$46,523
Annual Revenue
Median of 14 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $266
- Occupancy
- 48%
$5k
$25k
$45k
$65k
Sign up to see the data on 27 all comparables
Seasonality
Sign up to view the full seasonality chart
$641
Profit
Revenue
$46,523
Operating Expenses
$24,613
Operating Income
$21,910
Mortgage & Taxes
$21,269
Profit (Cash Flow)
$641
$87,751
Cash Investment
Down Payment
$63,060
Renos & Furnishing
$15,232
Closing Costs
$9,459
Total
$87,751
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.72%
Cap Rate
6.94%
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
$14,964
Deductible property tax
$3,121
Estimated gross deduction
$92,830
Your income tax rate
Estimated tax savings
$27,849
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...