7874 W Calavar Rd Peoria, Arizona
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,328/mo
$71,735
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $437
- Occupancy
- 45%
$20k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,850
Profit
Revenue
$71,735
Operating Expenses
$30,538
Operating Income
$41,197
Mortgage & Taxes
$35,347
Profit (Cash Flow)
$5,850
$145,528
Cash Investment
Down Payment
$104,800
Renos & Furnishing
$25,008
Closing Costs
$15,720
Total
$145,528
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.01%
Cap Rate
7.86%
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
$24,870
Deductible property tax
$5,188
Estimated gross deduction
$154,183
Your income tax rate
Estimated tax savings
$46,255
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...