4331 W Dailey St Glendale, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,685/mo
$50,657
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $269
- Occupancy
- 52%
$5k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$521
Profit
Revenue
$50,657
Operating Expenses
$25,584
Operating Income
$25,073
Mortgage & Taxes
$25,593
Profit (Cash Flow)
-$521
$98,526
Cash Investment
Down Payment
$75,880
Renos & Furnishing
$11,264
Closing Costs
$11,382
Total
$98,526
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.52%
Cap Rate
6.6%
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
$18,007
Deductible property tax
$3,756
Estimated gross deduction
$109,583
Your income tax rate
Estimated tax savings
$32,875
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...