5701 E Charter Oak Rd Scottsdale, Arizona
5 bed • 2.5 bath • 15 guests
Purchase Price
$1,156,400
Zestimate
$191,985
Annual Revenue
Median of 25 comps selected by Eric, creator of this analysis.
- Avg Daily Rate
- $1,008
- Occupancy
- 52%
$35k
$100k
$170k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$55,181
Profit
Revenue
$191,985
Operating Expenses
$58,796
Operating Income
$133,189
Mortgage & Taxes
$78,007
Profit (Cash Flow)
$55,181
$285,924
Cash Investment
Down Payment
$231,280
Renos & Furnishing
$19,952
Closing Costs
$34,692
Total
$285,924
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.29%
Cap Rate
11.51%
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
$54,884
Deductible property tax
$11,448
Estimated gross deduction
$329,691
Your income tax rate
Estimated tax savings
$98,907
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...