2778 N 150th Ln Goodyear, Arizona
5 bed • 4 bath • 15 guests
Purchase Price
Est. $2,675/mo
$78,126
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $506
- Occupancy
- 42%
$5k
$195k
$385k
$590k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,464
Profit
Revenue
$78,126
Operating Expenses
$32,040
Operating Income
$46,086
Mortgage & Taxes
$40,623
Profit (Cash Flow)
$5,464
$172,418
Cash Investment
Down Payment
$120,440
Renos & Furnishing
$33,912
Closing Costs
$18,066
Total
$172,418
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.16%
Cap Rate
7.65%
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
$28,581
Deductible property tax
$5,962
Estimated gross deduction
$178,745
Your income tax rate
Estimated tax savings
$53,623
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...