1042 Country Pl Dr Tobyhanna, Pennsylvania
5 bed • 2 bath • 15 guests
Purchase Price
Est. $1,747/mo
$393,300
Zestimate
$95,464
Annual Revenue
Median of 25 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $702
- Occupancy
- 37%
$5k
$70k
$130k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,819
Profit
Revenue
$95,464
Operating Expenses
$36,114
Operating Income
$59,350
Mortgage & Taxes
$26,531
Profit (Cash Flow)
$32,819
$108,827
Cash Investment
Down Payment
$78,660
Renos & Furnishing
$18,368
Closing Costs
$11,799
Total
$108,827
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.15%
Cap Rate
15.09%
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
$18,666
Deductible property tax
$3,894
Estimated gross deduction
$115,605
Your income tax rate
Estimated tax savings
$34,681
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...