6519 E Aire Libre Ln Scottsdale, Arizona
5 bed • 3 bath • 16 guests
Purchase Price
Est. $3,419/mo
$769,600
Zestimate
$121,115
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $711
- Occupancy
- 47%
$20k
$100k
$175k
$265k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$71,354
Profit
Revenue
$121,115
Operating Expenses
$42,142
Operating Income
$78,973
Mortgage & Taxes
$7,619
Profit (Cash Flow)
$71,354
$11,960
Cash Investment
Renos & Furnishing
$11,960
Total
$11,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.86%
Cap Rate
10.26%
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
$0
Deductible property tax
$7,619
Estimated gross deduction
$182,492
Your income tax rate
Estimated tax savings
$54,748
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...