351 Sleepy Hollow Dr Payson, Arizona
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,625/mo
$365,800
Zestimate
$59,174
Annual Revenue
Manual override
- Avg Daily Rate
- $275
- Occupancy
- 59%
$10k
$25k
$40k
$55k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,912
Profit
Revenue
$59,174
Operating Expenses
$27,586
Operating Income
$31,588
Mortgage & Taxes
$24,676
Profit (Cash Flow)
$6,912
$94,886
Cash Investment
Down Payment
$73,160
Renos & Furnishing
$10,752
Closing Costs
$10,974
Total
$94,886
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.28%
Cap Rate
8.63%
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
$17,361
Deductible property tax
$3,621
Estimated gross deduction
$105,622
Your income tax rate
Estimated tax savings
$31,687
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...