5144 N 6th St Phoenix, Arizona
5 bed • 4 bath • 15 guests
Purchase Price
Est. $5,541/mo
$107,946
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $626
- Occupancy
- 47%
$20k
$115k
$210k
$310k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,246
Profit
Revenue
$107,946
Operating Expenses
$39,047
Operating Income
$68,899
Mortgage & Taxes
$84,145
Profit (Cash Flow)
-$15,246
$307,620
Cash Investment
Down Payment
$249,478
Renos & Furnishing
$20,720
Closing Costs
$37,422
Total
$307,620
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.95%
Cap Rate
5.52%
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
$59,203
Deductible property tax
$12,349
Estimated gross deduction
$355,392
Your income tax rate
Estimated tax savings
$106,618
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...