5824 S Judd St Tempe, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,907/mo
$62,425
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $311
- Occupancy
- 55%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,123
Profit
Revenue
$62,425
Operating Expenses
$28,350
Operating Income
$34,075
Mortgage & Taxes
$28,953
Profit (Cash Flow)
$5,123
$110,044
Cash Investment
Down Payment
$85,840
Renos & Furnishing
$11,328
Closing Costs
$12,876
Total
$110,044
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.65%
Cap Rate
7.93%
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
$20,370
Deductible property tax
$4,249
Estimated gross deduction
$123,543
Your income tax rate
Estimated tax savings
$37,063
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...