110 Winding Way Albrightsville, Pennsylvania
3 bed • 2 bath • 10 guests
Purchase Price
Est. $1,909/mo
$429,800
Zestimate
$62,586
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $354
- Occupancy
- 48%
$15k
$55k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,205
Profit
Revenue
$62,586
Operating Expenses
$28,388
Operating Income
$34,198
Mortgage & Taxes
$28,993
Profit (Cash Flow)
$5,205
$115,222
Cash Investment
Down Payment
$85,960
Renos & Furnishing
$16,368
Closing Costs
$12,894
Total
$115,222
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.51%
Cap Rate
7.95%
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
$20,399
Deductible property tax
$4,255
Estimated gross deduction
$125,222
Your income tax rate
Estimated tax savings
$37,567
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...