8614 E Clarendon Ave Scottsdale, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $4,882/mo
$97,933
Annual Revenue
Median of 25 comps selected by ALBERTO, creator of this analysis.
- Avg Daily Rate
- $525
- Occupancy
- 51%
$20k
$85k
$145k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,896
Profit
Revenue
$97,933
Operating Expenses
$36,694
Operating Income
$61,239
Mortgage & Taxes
$74,135
Profit (Cash Flow)
-$12,896
$268,714
Cash Investment
Down Payment
$219,800
Renos & Furnishing
$15,944
Closing Costs
$32,970
Total
$268,714
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.79%
Cap Rate
5.57%
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
$52,160
Deductible property tax
$10,880
Estimated gross deduction
$312,421
Your income tax rate
Estimated tax savings
$93,726
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...