7513 E Windsor Ave Scottsdale, Arizona
4 bed • 4 bath • 12 guests
Purchase Price
Est. $4,171/mo
$120,062
Annual Revenue
Median of 25 comps selected by ALBERTO, creator of this analysis.
- Avg Daily Rate
- $554
- Occupancy
- 59%
$20k
$130k
$235k
$350k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,825
Profit
Revenue
$120,062
Operating Expenses
$41,895
Operating Income
$78,167
Mortgage & Taxes
$63,342
Profit (Cash Flow)
$14,825
$234,722
Cash Investment
Down Payment
$187,800
Renos & Furnishing
$18,752
Closing Costs
$28,170
Total
$234,722
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.31%
Cap Rate
8.32%
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
$44,566
Deductible property tax
$9,296
Estimated gross deduction
$268,475
Your income tax rate
Estimated tax savings
$80,543
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...