470 W Rio Flojo Green Valley, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,371/mo
$308,600
Zestimate
$36,746
Annual Revenue
Median of 24 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $209
- Occupancy
- 48%
$0k
$20k
$40k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,386
Profit
Revenue
$36,746
Operating Expenses
$22,315
Operating Income
$14,431
Mortgage & Taxes
$20,817
Profit (Cash Flow)
-$6,386
$84,570
Cash Investment
Down Payment
$61,720
Renos & Furnishing
$13,592
Closing Costs
$9,258
Total
$84,570
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.55%
Cap Rate
4.67%
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
$14,646
Deductible property tax
$3,055
Estimated gross deduction
$90,462
Your income tax rate
Estimated tax savings
$27,139
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...