4747 W Aster Dr Glendale, Arizona
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,839/mo
$47,387
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $255
- Occupancy
- 51%
$15k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,359
Profit
Revenue
$47,387
Operating Expenses
$24,816
Operating Income
$22,571
Mortgage & Taxes
$27,931
Profit (Cash Flow)
-$5,359
$108,744
Cash Investment
Down Payment
$82,810
Renos & Furnishing
$13,512
Closing Costs
$12,422
Total
$108,744
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.92%
Cap Rate
5.45%
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
$19,651
Deductible property tax
$4,099
Estimated gross deduction
$119,957
Your income tax rate
Estimated tax savings
$35,987
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...