14994 W Virginia Ave Goodyear, Arizona
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,644/mo
$66,211
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $356
- Occupancy
- 51%
$15k
$210k
$405k
$615k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,012
Profit
Revenue
$66,211
Operating Expenses
$29,240
Operating Income
$36,971
Mortgage & Taxes
$24,959
Profit (Cash Flow)
$12,012
$100,556
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$15,456
Closing Costs
$11,100
Total
$100,556
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.94%
Cap Rate
9.99%
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
$17,561
Deductible property tax
$3,663
Estimated gross deduction
$108,209
Your income tax rate
Estimated tax savings
$32,463
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...