117 W Main St Hershey, Pennsylvania
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,177/mo
$78,297
Annual Revenue
Median of 15 comps selected by Shelley, creator of this analysis.
- Avg Daily Rate
- $527
- Occupancy
- 41%
$20k
$75k
$125k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,711
Profit
Revenue
$78,297
Operating Expenses
$41,709
Operating Income
$36,588
Mortgage & Taxes
$17,876
Profit (Cash Flow)
$18,711
$97,078
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$36,128
Closing Costs
$7,950
Total
$97,078
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.27%
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
$12,577
Deductible property tax
$2,623
Estimated gross deduction
$85,019
Your income tax rate
Estimated tax savings
$25,506
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...