Short-Term Rental

3549 E Rocky Slope Dr

Phoenix, AZ 85044

Est. Gross Revenue

$57,888/yr

Projected, not realized revenue

List price

$550,000

Deal Snapshot01

Underwriting Result

Long-Term Rental

Est. Gross Revenue

$27.3k/yr

LTR rent$2,278/moEst. net cash flow$•••

Est. cap rate•.•%

Est. cash-on-cash•.•%

Est. NOI$••.•k/yr

Short-Term Rental

Est. Gross Revenue

$57.9k/yr

STR revenue$4,824/moEst. net cash flow$•••

Est. cap rate•.•%

Est. cash-on-cash•.•%

Est. NOI$••.•k/yr

Lender coverage · Est. DSCRLTR•.••xSTR•.••x(allowance × gross income) ÷ PITIA

Bottom line — the GemHaus screen favors Short-Term Rental based on projected cash flow after PITI and operating costs.

What the full report adds

Comp Lab
Every rent and sale comp we matched, scored on distance, size, and recency — and editable, so you can throw out the ones you disagree with.
Monthly payment (PITI)
Principal, interest, taxes, and insurance broken out line by line, next to the total amount invested to close.
Operating expenses
Management, utilities, maintenance, and any cost you add yourself — applied to both strategies, not a flat percentage.
Assumptions calculator
Change the purchase price, rate, down payment, or occupancy and every number on the page recalculates live.
Total Return Projection
Appreciation, loan paydown, and sale proceeds year by year, so the deal is judged on more than month one.
Reserves & Allowances
What to hold back for vacancy, turnover, and capital expenditure before you call this cash-flow positive.

Property location

Listing facts

List price: $550,000
Property type: Single Family
Beds / baths: 3 bd · 2.67 ba
Living area: 1,849 sqft
Lot size: 10,298 sqft
Year built: 1995
On market: Listed 2 days ago

Full Property Analysis

You have the cash flow.GemHaus has the underwriting.

Run the full Property Analysis on 3549 E Rocky Slope Dr — cap rate, cash-on-cash, NOI, and DSCR for both strategies, every assumption editable, and a branded report you can send to a lender or a client.

The price, beds, baths, square footage, address, and status above come from a third-party listing feed. They may be stale or change without notice, and GemHaus has not independently verified them. Information is deemed reliable but not guaranteed; independently verify current availability and details with the listing broker or a licensed real-estate professional. GemHaus is not the listing broker or an MLS participant. This page is for informational purposes only, is not an offer to sell, and does not create a brokerage or agency relationship. Listed by a third-party brokerage via MLS. Source: GemHaus · listing-fact snapshot · Last checked: Aug 31, 2026

What the full report adds

Comp Lab

Every rent and sale comp we matched, scored on distance, size, and recency — and editable, so you can throw out the ones you disagree with.

Monthly payment (PITI)

Principal, interest, taxes, and insurance broken out line by line, next to the total amount invested to close.

Operating expenses

Management, utilities, maintenance, and any cost you add yourself — applied to both strategies, not a flat percentage.

Assumptions calculator

Change the purchase price, rate, down payment, or occupancy and every number on the page recalculates live.

Total Return Projection

Appreciation, loan paydown, and sale proceeds year by year, so the deal is judged on more than month one.

Reserves & Allowances

What to hold back for vacancy, turnover, and capital expenditure before you call this cash-flow positive.