6401 E Kelton Ln Scottsdale, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,069/mo
$690,800
Zestimate
$111,846
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $541
- Occupancy
- 57%
$15k
$80k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,283
Profit
Revenue
$111,846
Operating Expenses
$39,964
Operating Income
$71,882
Mortgage & Taxes
$46,599
Profit (Cash Flow)
$25,283
$171,556
Cash Investment
Down Payment
$138,160
Renos & Furnishing
$12,672
Closing Costs
$20,724
Total
$171,556
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.73%
Cap Rate
10.4%
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
$32,786
Deductible property tax
$6,839
Estimated gross deduction
$197,174
Your income tax rate
Estimated tax savings
$59,152
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...