111 E Island Ln Lake Ariel, Pennsylvania
3 bed • 3.5 bath • 6 guests
Purchase Price
Est. $4,660/mo
$53,396
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $364
- Occupancy
- 40%
$5k
$55k
$105k
$155k
Seasonality
Break-even
$8,083/mo
Avg profit / month
-$3,633/mo
Best profit month
Aug $871
-$43,594
Profit
Revenue
$53,396
Operating Expenses
$26,228
Operating Income
$27,168
Mortgage & Taxes
$70,762
Profit (Cash Flow)
-$43,594
$250,145
Cash Investment
Down Payment
$209,800
Renos & Furnishing
$8,875
Closing Costs
$31,470
Total
$250,145
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.42%
Cap Rate
2.58%
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
$49,787
Deductible property tax
$10,385
Estimated gross deduction
$296,304
Your income tax rate
Estimated tax savings
$88,891
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.