121 Lyman Ln Big Bass Lake, Pennsylvania
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,977/mo
$74,791
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $428
- Occupancy
- 48%
$15k
$55k
$95k
$135k
$136,304 | $104,182 | $543 | 68.8% | 4 | 9 | 25 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (4) | — | |
$130,351 | $63,786 | $439 | 81.4% | 4 | 12 | 22 | 7 | 2 | $220 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$123,796 | $61,710 | $459 | 74% | 4 | 9 | 4 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (0) | — | |
$118,843 | $71,410 | $788 | 41.3% | 4 | 12 | 53 | 8 | 2 | $299 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (110) | Profile | |
$116,250 | $86,034 | $847 | 37.6% | 4 | 12 | 59 | 5 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (44) | Profile |
Seasonality
Break-even
$5,106/mo
Avg profit / month
$1,126/mo
Best profit month
Aug $6,264
$13,517
Profit
Revenue
$74,791
Operating Expenses
$31,256
Operating Income
$43,535
Mortgage & Taxes
$30,018
Profit (Cash Flow)
$13,517
$112,850
Cash Investment
Down Payment
$89,000
Renos & Furnishing
$10,500
Closing Costs
$13,350
Total
$112,850
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.97%
Cap Rate
9.78%
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
$21,120
Deductible property tax
$4,406
Estimated gross deduction
$127,717
Your income tax rate
Estimated tax savings
$38,315
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.