18072 N Villa Rita Dr Phoenix, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,995/mo
$100,470
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $544
- Occupancy
- 51%
$5k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,891
Profit
Revenue
$100,470
Operating Expenses
$37,290
Operating Income
$63,180
Mortgage & Taxes
$30,288
Profit (Cash Flow)
$32,891
$117,670
Cash Investment
Down Payment
$89,800
Renos & Furnishing
$14,400
Closing Costs
$13,470
Total
$117,670
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.95%
Cap Rate
14.07%
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
$21,310
Deductible property tax
$4,445
Estimated gross deduction
$130,006
Your income tax rate
Estimated tax savings
$39,002
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...