4827 W Las Palmaritas Dr Glendale, Arizona
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,079/mo
$73,722
Annual Revenue
Median of 25 comps selected by Jackson, creator of this analysis.
- Avg Daily Rate
- $396
- Occupancy
- 51%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,148
Profit
Revenue
$73,722
Operating Expenses
$31,005
Operating Income
$42,717
Mortgage & Taxes
$31,570
Profit (Cash Flow)
$11,148
$124,056
Cash Investment
Down Payment
$93,600
Renos & Furnishing
$16,416
Closing Costs
$14,040
Total
$124,056
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.98%
Cap Rate
9.12%
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
$22,212
Deductible property tax
$4,633
Estimated gross deduction
$135,930
Your income tax rate
Estimated tax savings
$40,779
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...