121 Lidio Rd Blakeslee, Pennsylvania

5 bed • 3 bath • 10 guests

Purchase Price

Est. $2,354/mo

$77,346

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $614
Occupancy: 35%

$10k

$105k

$195k

$290k


Lakefront Cedar Cabin Steam Room Lux Sauna & Tub	$290,325	$135,721	$2,564	31%	5	12	23	12	6	$0	❌	✅	✅	Yes / Yes	✅	⭐️ 4.98 (49)	Profile
Lakefront home dock beach fully equipped amenities	$133,231	$101,302	$1,040	35.1%	5	12	58	10	2	$225	❌	❌	✅	Yes / Yes	❌	⭐️ 4.99 (67)	Profile
Dog-Friendly Cabin Hot Tub Game Room Fire Pit	$120,167	$94,772	$656	50.2%	5	14	50	10	3	$275	❌	✅	✅	Yes / Yes	❌	⭐️ 4.82 (60)	Profile
Oasis ~Lake Harmony 5BR/Endless amenities	$113,996	$77,953	$824	37.9%	5	14	63	8	3	$535	✅	✅	✅	Yes / Yes	❌	⭐️ 4.91 (66)	Profile
Family Getaway w/ Sauna Hot Tub & 2 Game Rooms	$112,246	$93,130	$757	40.6%	5	14	41	10	3	$375	❌	✅	✅	Yes / Yes	✅	⭐️ 4.86 (50)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,633/mo

Avg profit / month

$812/mo

Best profit month

Jul $5,665

$9,744

Profit

Revenue

$77,346

Operating Expenses

$31,856

Operating Income

$45,490

Mortgage & Taxes

$35,745

Profit (Cash Flow)

$9,744

$134,627

Cash Investment

Down Payment

$105,980

Renos & Furnishing

$12,750

Closing Costs

$15,897

Total

$134,627

DSCR Ratio

Strong

1.27

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.23%

Cap Rate

8.58%

Return on Investment

24.63%

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

$25,150

Deductible property tax

$5,246

Estimated gross deduction

$152,157

Your income tax rate

Estimated tax savings

$45,647

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.