120 Pineknoll Dr Lake Harmony, Pennsylvania
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,243/mo
$48,449
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $442
- Occupancy
- 30%
$10k
$65k
$120k
$180k
$179,512 | $105,649 | $1,179 | 41.7% | 4 | 10 | 48 | 7 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$95,626 | $66,783 | $576 | 45.5% | 4 | 12 | 91 | 9 | 2 | $240 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$90,478 | $74,083 | $523 | 47.4% | 4 | 12 | 28 | 11 | 3 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (109) | Profile | |
$83,322 | $72,048 | $1,073 | 21.3% | 4 | 13 | 44 | 8 | 3 | $350 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (129) | Profile | |
$66,101 | $43,650 | $835 | 21.7% | 4 | 14 | 67 | 0 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 3 (1) | — |
Seasonality
Break-even
$2,505/mo
Avg profit / month
$1,532/mo
Best profit month
Jul $4,572
$18,384
Profit
Revenue
$48,449
Operating Expenses
$25,066
Operating Income
$23,383
Mortgage & Taxes
$4,999
Profit (Cash Flow)
$18,384
$10,500
Cash Investment
Renos & Furnishing
$10,500
Total
$10,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.51%
Cap Rate
4.63%
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
$4,999
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.