5219 N 125th Dr Litchfield Park, Arizona
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,492/mo
$59,998
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $320
- Occupancy
- 51%
$5k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,560
Profit
Revenue
$59,998
Operating Expenses
$27,780
Operating Income
$32,218
Mortgage & Taxes
$22,659
Profit (Cash Flow)
$9,560
$90,153
Cash Investment
Down Payment
$67,180
Renos & Furnishing
$12,896
Closing Costs
$10,077
Total
$90,153
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.6%
Cap Rate
9.59%
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
$15,942
Deductible property tax
$3,325
Estimated gross deduction
$97,896
Your income tax rate
Estimated tax savings
$29,369
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...