380 Harmony Dr Sedona, Arizona
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,473/mo
$82,192
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $435
- Occupancy
- 52%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$43,687
Profit
Revenue
$82,192
Operating Expenses
$32,995
Operating Income
$49,197
Mortgage & Taxes
$5,510
Profit (Cash Flow)
$43,687
$15,520
Cash Investment
Renos & Furnishing
$15,520
Total
$15,520
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.41%
Cap Rate
8.83%
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
$0
Deductible property tax
$5,510
Estimated gross deduction
$134,046
Your income tax rate
Estimated tax savings
$40,214
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...