Short Term Rental in High End Scottsdale
Arizona
bed5 Bedsbathtub3 Bathscalendar_todayBuilt 1958 | Estimated Square Feet | 2,487 | | Initial Market Value | $899,000 | | Price | $899,000 | | Down Payment | $224,750 | | Closing Costs | $13,485 | | Loan Origination and/or Buydown Points | $13,485 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $251,720 | | Minimum Recommended Cash Reserves | $35,960 | | Cost per Square Foot / per Bedroom | $361 / $179,800 | | Monthly Rent per SQFT / per Bedroom | $3.70 / $1,840 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $9,200 | $110,400 | | Vacancy Losses | ($920) | ($11,040) | | Operating Income | $8,280 | $99,360 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($300) | ($3,596) | | Insurance | ($450) | ($5,394) | | Management Fees | ($1,656) | ($19,872) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($736) | ($8,832) | | Other (Utilities, Supplies, etc.) | ($1,200) | ($14,400) | | Operating Expenses | ($4,341) | ($52,094) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $3,939 | $47,266 | | - Mortgage Payments | ($3,863) | ($46,355) | | = Cash Flow | $76 | $911 | | + Principal Reduction | $0 | $0 | | + Potential Cost Seg Tax Savings | $4,495 | $53,940 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $2,079 | $24,947 | | + One Year Appreciation | $3,746 | $44,950 | | = Gross Equity Income | $10,396 | $124,749 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $674,250 | N/A | | Monthly Payment | $3,862.89 | N/A | | Loan Type | Interest Only Fixed | N/A | | Term | 10 Years | N/A | | Nominal / Real Interest Rate | 6.875% / 3.175% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 1.02% | | Debt Coverage Ratio | 1.02 | | Annual Gross Rent Multiplier | 8 | | Capitalization Rate | 5.3% | | Cash on Cash Return | 0% | | Base Return on Investment (ROI) | 18% | | Inflation-Enhanced ROI™ (with IIDD) | 28% | | Tax-Optimized ROI™ (Cost Seg+IIDD) | 50% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 5.0% | | Gov CPI Inflation September '26 | 3.7% | | Vacancy Rate | 10% | | Management Fee | 20% | | Maintenance Percentage | 8% |
| Comments |
|---|
| Average nightly rental = $450 depending on the season During events and concerts, holidays, rents can average up to $800/night Underground piping completely replaced. Roof in great condition, AC is new & kitchen features custom white oak cabinetry. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|