5820 N 35th Ave Phoenix, Arizona
6 bed • 4 bath • 14 guests
Purchase Price
Est. $2,750/mo
$122,789
Annual Revenue
Median of 25 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $755
- Occupancy
- 45%
$15k
$110k
$205k
$305k
$304,418 | $191,524 | $2,304 | 36.2% | 6 | 16 | 62 | 9 | 4 | $580 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (68) | Profile | |
$285,684 | $224,904 | $1,767 | 44.3% | 6 | 16 | 53 | 10 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$263,701 | $126,412 | $1,497 | 48.3% | 6 | 16 | 30 | 9 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$217,372 | $140,040 | $1,594 | 37.4% | 6 | 16 | 65 | 6 | 4 | $0 | ✅ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4.9 (22) | — | |
$195,329 | $135,327 | $734 | 72.9% | 6 | 18 | 44 | 6 | 6 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | — |
Seasonality
Break-even
$7,462/mo
Avg profit / month
$2,771/mo
Best profit month
Mar $16,001
$33,247
Profit
Revenue
$122,789
Operating Expenses
$42,535
Operating Income
$80,254
Mortgage & Taxes
$47,006
Profit (Cash Flow)
$33,247
$189,800
Cash Investment
Down Payment
$154,750
Renos & Furnishing
$16,480
Closing Costs
$18,570
Total
$189,800
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.51%
Cap Rate
12.96%
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
$36,857
Deductible property tax
$6,128
Estimated gross deduction
$185,696
Your income tax rate
Estimated tax savings
$55,709
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.