108 Pocono Blvd Mount Pocono, Pennsylvania
2 bed • 2 bath • 4 guests
Purchase Price
Est. $2,874/mo
$56,111
Annual Revenue
Median of 17 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $319
- Occupancy
- 48%
$10k
$35k
$55k
$80k
$80,008 | $47,682 | $281 | 78% | 2 | 6 | 17 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (127) | Profile | |
$79,416 | $62,148 | $389 | 55.9% | 2 | 4 | 19 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (7) | — | |
$78,307 | $42,803 | $343 | 62.5% | 2 | 6 | 38 | 3 | 1 | $160 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (183) | Profile | |
$68,679 | $54,110 | $397 | 47.4% | 2 | 6 | 20 | 3 | 1 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (161) | Profile | |
$62,756 | $43,153 | $420 | 41% | 2 | 6 | 23 | 3 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (64) | Profile |
Seasonality
Break-even
$5,876/mo
Avg profit / month
-$1,200/mo
Best profit month
Aug $2,173
-$14,400
Profit
Revenue
$56,111
Operating Expenses
$26,866
Operating Income
$29,245
Mortgage & Taxes
$43,645
Profit (Cash Flow)
-$14,400
$155,310
Cash Investment
Down Payment
$129,400
Renos & Furnishing
$6,500
Closing Costs
$19,410
Total
$155,310
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.27%
Cap Rate
4.52%
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
$30,707
Deductible property tax
$6,405
Estimated gross deduction
$183,062
Your income tax rate
Estimated tax savings
$54,918
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.