4016 E Oak St Phoenix, Arizona
5 bed • 4 bath • 15 guests
Purchase Price
Est. $4,376/mo
$168,073
Annual Revenue
Manual override
- Avg Daily Rate
- $945
- Occupancy
- 49%
$25k
$190k
$355k
$535k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$59,114
Profit
Revenue
$168,073
Operating Expenses
$43,093
Operating Income
$124,980
Mortgage & Taxes
$65,866
Profit (Cash Flow)
$59,114
$299,774
Cash Investment
Down Payment
$197,000
Renos & Furnishing
$73,224
Closing Costs
$29,550
Total
$299,774
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.71%
Cap Rate
12.68%
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
$54,648
Deductible property tax
$2,955
Estimated gross deduction
$298,796
Your income tax rate
Estimated tax savings
$89,639
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...