8115 N 11th Ave Phoenix, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,848/mo
$90,817
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $543
- Occupancy
- 46%
$20k
$310k
$595k
$905k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,636
Profit
Revenue
$90,817
Operating Expenses
$35,022
Operating Income
$55,795
Mortgage & Taxes
$58,431
Profit (Cash Flow)
-$2,636
$223,408
Cash Investment
Down Payment
$173,238
Renos & Furnishing
$24,184
Closing Costs
$25,986
Total
$223,408
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.17%
Cap Rate
6.44%
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
$41,110
Deductible property tax
$8,575
Estimated gross deduction
$249,724
Your income tax rate
Estimated tax savings
$74,917
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...