1622 Bluebell St Lancaster, California
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,912/mo
$430,500
Zestimate
$41,872
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $228
- Occupancy
- 50%
$5k
$30k
$55k
$85k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,688
Profit
Revenue
$41,872
Operating Expenses
$23,520
Operating Income
$18,352
Mortgage & Taxes
$29,040
Profit (Cash Flow)
-$10,688
$112,111
Cash Investment
Down Payment
$86,100
Renos & Furnishing
$13,096
Closing Costs
$12,915
Total
$112,111
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.53%
Cap Rate
4.26%
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
$20,432
Deductible property tax
$4,262
Estimated gross deduction
$124,437
Your income tax rate
Estimated tax savings
$37,331
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...