238 S 157th Ln Goodyear, Arizona
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,546/mo
$58,909
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $348
- Occupancy
- 46%
$5k
$195k
$385k
$585k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,267
Profit
Revenue
$58,909
Operating Expenses
$27,524
Operating Income
$31,385
Mortgage & Taxes
$38,653
Profit (Cash Flow)
-$7,267
$152,830
Cash Investment
Down Payment
$114,600
Renos & Furnishing
$21,040
Closing Costs
$17,190
Total
$152,830
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.75%
Cap Rate
5.47%
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
$27,195
Deductible property tax
$5,673
Estimated gross deduction
$166,709
Your income tax rate
Estimated tax savings
$50,013
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...