112 Moccasin Trail Pennsylvania
3 bed • 3 bath • 10 guests
Purchase Price
Est. $1,670/mo
$54,179
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $324
- Occupancy
- 46%
$5k
$45k
$90k
$135k
$134,045 | $93,039 | $657 | 55.9% | 3 | 8 | 38 | 7 | 2 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (149) | Profile | |
$111,451 | $71,628 | $910 | 33.6% | 3 | 8 | 45 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (3) | — | |
$100,391 | $80,488 | $689 | 39.9% | 3 | 8 | 53 | 5 | 2 | $200 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.82 (104) | Profile | |
$87,631 | $43,395 | $305 | 78.8% | 3 | 10 | 16 | 5 | 3 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (28) | Profile | |
$81,088 | $45,428 | $293 | 75.9% | 3 | 10 | 15 | 6 | 2 | $210 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (160) | Profile |
Seasonality
Break-even
$2,511/mo
Avg profit / month
$2,004/mo
Best profit month
Aug $5,587
$24,045
Profit
Revenue
$54,179
Operating Expenses
$26,412
Operating Income
$27,767
Mortgage & Taxes
$3,722
Profit (Cash Flow)
$24,045
$8,750
Cash Investment
Renos & Furnishing
$8,750
Total
$8,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.24%
Cap Rate
7.38%
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
$NaN
Deductible property tax
$3,722
Estimated gross deduction
$NaN
Your income tax rate
Estimated tax savings
$NaN
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.