116 Tepee Dr Pennsylvania
2 bed • 1 bath • 2 guests
Purchase Price
Est. $426/mo
$54,480
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $268
- Occupancy
- 56%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,047
Profit
Revenue
$54,480
Operating Expenses
$26,483
Operating Income
$27,997
Mortgage & Taxes
$950
Profit (Cash Flow)
$27,047
$6,250
Cash Investment
Renos & Furnishing
$6,250
Total
$6,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.72%
Cap Rate
29.16%
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
$0
Deductible property tax
$950
Estimated gross deduction
$24,192
Your income tax rate
Estimated tax savings
$7,257
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.