117 Outer Dr Pennsylvania
2 bed • 1 bath • 6 guests
Purchase Price
Est. $933/mo
$55,774
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $262
- Occupancy
- 58%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,821
Profit
Revenue
$55,774
Operating Expenses
$26,787
Operating Income
$28,987
Mortgage & Taxes
$14,166
Profit (Cash Flow)
$14,821
$54,550
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$6,250
Closing Costs
$6,300
Total
$54,550
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.16%
Cap Rate
13.8%
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
$9,967
Deductible property tax
$2,079
Estimated gross deduction
$60,659
Your income tax rate
Estimated tax savings
$18,198
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.