4606 S Dorsey Ln Tempe, Arizona
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,170/mo
$488,400
Zestimate
$41,630
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $198
- Occupancy
- 58%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,779
Profit
Revenue
$41,630
Operating Expenses
$23,463
Operating Income
$18,167
Mortgage & Taxes
$32,946
Profit (Cash Flow)
-$14,779
$132,604
Cash Investment
Down Payment
$97,680
Renos & Furnishing
$20,272
Closing Costs
$14,652
Total
$132,604
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.14%
Cap Rate
3.71%
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
$23,180
Deductible property tax
$4,835
Estimated gross deduction
$142,797
Your income tax rate
Estimated tax savings
$42,839
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...