9628 E Paseo Juan Tabo Tucson, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,641/mo
$369,300
Zestimate
$46,772
Annual Revenue
Median of 17 comps selected by Teidra, creator of this analysis.
- Avg Daily Rate
- $309
- Occupancy
- 41%
$15k
$30k
$50k
$70k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,811
Profit
Revenue
$46,772
Operating Expenses
$24,671
Operating Income
$22,101
Mortgage & Taxes
$24,912
Profit (Cash Flow)
-$2,811
$100,579
Cash Investment
Down Payment
$73,860
Renos & Furnishing
$15,640
Closing Costs
$11,079
Total
$100,579
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.79%
Cap Rate
5.98%
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
$17,527
Deductible property tax
$3,656
Estimated gross deduction
$108,068
Your income tax rate
Estimated tax savings
$32,421
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...