124 Fly Rod Ct Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $833/mo
$51,977
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $301
- Occupancy
- 47%
$5k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,434
Profit
Revenue
$51,977
Operating Expenses
$25,895
Operating Income
$26,082
Mortgage & Taxes
$12,648
Profit (Cash Flow)
$13,434
$51,625
Cash Investment
Down Payment
$37,500
Renos & Furnishing
$8,500
Closing Costs
$5,625
Total
$51,625
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.02%
Cap Rate
13.91%
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
$8,899
Deductible property tax
$1,856
Estimated gross deduction
$55,036
Your income tax rate
Estimated tax savings
$16,511
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.