8531 E Monterey Way Scottsdale, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $5,047/mo
$116,194
Annual Revenue
Median of 25 comps selected by ALBERTO, creator of this analysis.
- Avg Daily Rate
- $603
- Occupancy
- 53%
$10k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,429
Profit
Revenue
$116,194
Operating Expenses
$40,986
Operating Income
$75,208
Mortgage & Taxes
$76,638
Profit (Cash Flow)
-$1,429
$280,479
Cash Investment
Down Payment
$227,220
Renos & Furnishing
$19,176
Closing Costs
$34,083
Total
$280,479
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.5%
Cap Rate
6.61%
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
$53,920
Deductible property tax
$11,247
Estimated gross deduction
$323,776
Your income tax rate
Estimated tax savings
$97,133
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...