15730 W Harvard St Goodyear, Arizona
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $2,625/mo
$65,034
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $358
- Occupancy
- 50%
$10k
$205k
$405k
$615k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,787
Profit
Revenue
$65,034
Operating Expenses
$28,963
Operating Income
$36,071
Mortgage & Taxes
$39,858
Profit (Cash Flow)
-$3,787
$158,218
Cash Investment
Down Payment
$118,172
Renos & Furnishing
$22,320
Closing Costs
$17,726
Total
$158,218
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.39%
Cap Rate
6.1%
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
$28,043
Deductible property tax
$5,850
Estimated gross deduction
$172,093
Your income tax rate
Estimated tax savings
$51,628
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...