6444 E Oak St Scottsdale, Arizona
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $5,904/mo
$150,923
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $881
- Occupancy
- 47%
$25k
$95k
$165k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,904
Profit
Revenue
$150,923
Operating Expenses
$49,147
Operating Income
$101,776
Mortgage & Taxes
$84,872
Profit (Cash Flow)
$16,904
$393,541
Cash Investment
Down Payment
$332,261
Renos & Furnishing
$21,408
Closing Costs
$39,871
Total
$393,541
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.29%
Cap Rate
7.65%
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
$59,135
Deductible property tax
$13,158
Estimated gross deduction
$374,513
Your income tax rate
Estimated tax savings
$112,354
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...