101 Tennyson Cir Albrightsville, Pennsylvania
6 bed • 3 bath • 16 guests
Purchase Price
Est. $3,827/mo
$861,500
Zestimate
$104,618
Annual Revenue
Median of 21 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $657
- Occupancy
- 44%
$20k
$115k
$205k
$305k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,239
Profit
Revenue
$104,618
Operating Expenses
$38,265
Operating Income
$66,353
Mortgage & Taxes
$58,114
Profit (Cash Flow)
$8,239
$223,201
Cash Investment
Down Payment
$172,300
Renos & Furnishing
$25,056
Closing Costs
$25,845
Total
$223,201
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.69%
Cap Rate
7.7%
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
$40,888
Deductible property tax
$8,529
Estimated gross deduction
$248,672
Your income tax rate
Estimated tax savings
$74,602
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...