18047 W Narramore Rd Goodyear, Arizona
5 bed • 4.5 bath • 15 guests
Purchase Price
Est. $3,692/mo
$61,279
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $413
- Occupancy
- 41%
$10k
$35k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,858
Profit
Revenue
$61,279
Operating Expenses
$28,081
Operating Income
$33,198
Mortgage & Taxes
$56,057
Profit (Cash Flow)
-$22,858
$227,434
Cash Investment
Down Payment
$166,200
Renos & Furnishing
$36,304
Closing Costs
$24,930
Total
$227,434
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.05%
Cap Rate
3.99%
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
$39,440
Deductible property tax
$8,227
Estimated gross deduction
$243,509
Your income tax rate
Estimated tax savings
$73,053
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...