102 Oak Rd Pennsylvania
2 bed • 1 bath • 4 guests
Purchase Price
Est. $413/mo
$42,765
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $256
- Occupancy
- 46%
$5k
$30k
$55k
$80k
$80,848 | $61,190 | $410 | 54.1% | 2 | 4 | 27 | 2 | 1 | $190 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (187) | Profile | |
$74,540 | $29,968 | $274 | 74.5% | 2 | 4 | 62 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (82) | Profile | |
$74,461 | $54,806 | $502 | 40.6% | 2 | 4 | 40 | 3 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (1) | Profile | |
$72,964 | $33,613 | $347 | 57.5% | 2 | 4 | 36 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (56) | Profile | |
$69,578 | $33,510 | $256 | 74.5% | 2 | 4 | 17 | 3 | 1 | $120 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.96 (90) | Profile |
Seasonality
Break-even
$2,500/mo
Avg profit / month
$1,063/mo
Best profit month
Aug $3,634
$12,762
Profit
Revenue
$42,765
Operating Expenses
$23,730
Operating Income
$19,035
Mortgage & Taxes
$6,273
Profit (Cash Flow)
$12,762
$27,640
Cash Investment
Down Payment
$18,600
Renos & Furnishing
$6,250
Closing Costs
$2,790
Total
$27,640
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
46.17%
Cap Rate
20.46%
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
$4,414
Deductible property tax
$921
Estimated gross deduction
$27,908
Your income tax rate
Estimated tax savings
$8,372
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.