17818 N 42nd Dr Glendale, Arizona
1 bed • 2 bath • 1 guests
Purchase Price
Est. $1,749/mo
$393,800
Zestimate
$41,285
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $194
- Occupancy
- 58%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,661
Profit
Revenue
$41,285
Operating Expenses
$23,382
Operating Income
$17,903
Mortgage & Taxes
$26,565
Profit (Cash Flow)
-$8,661
$102,942
Cash Investment
Down Payment
$78,760
Renos & Furnishing
$12,368
Closing Costs
$11,814
Total
$102,942
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.41%
Cap Rate
4.54%
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
$18,690
Deductible property tax
$3,899
Estimated gross deduction
$113,945
Your income tax rate
Estimated tax savings
$34,183
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...