4839 S Adelle Mesa, Arizona
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $3,430/mo
$97,516
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $610
- Occupancy
- 44%
$25k
$110k
$200k
$290k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,838
Profit
Revenue
$97,516
Operating Expenses
$36,596
Operating Income
$60,920
Mortgage & Taxes
$52,082
Profit (Cash Flow)
$8,838
$209,569
Cash Investment
Down Payment
$154,415
Renos & Furnishing
$31,992
Closing Costs
$23,162
Total
$209,569
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.21%
Cap Rate
7.89%
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
$36,643
Deductible property tax
$7,644
Estimated gross deduction
$225,721
Your income tax rate
Estimated tax savings
$67,716
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...