124 Fly Rod Ct Pennsylvania
3 bed • 2 bath • 9 guests
Purchase Price
Est. $840/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
$13,333
Profit
Revenue
$51,977
Operating Expenses
$25,895
Operating Income
$26,082
Mortgage & Taxes
$12,749
Profit (Cash Flow)
$13,333
$51,970
Cash Investment
Down Payment
$37,800
Renos & Furnishing
$8,500
Closing Costs
$5,670
Total
$51,970
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.65%
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
$8,970
Deductible property tax
$1,871
Estimated gross deduction
$55,456
Your income tax rate
Estimated tax savings
$16,637
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.