125 Renastar Rd Stroudsburg, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,462/mo

$68,004

Annual Revenue

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

Avg Daily Rate: $397
Occupancy: 47%

$0k

$45k

$85k

$130k


Sauna \| Movie Theater \| Hot Tub \| Dogs OK \|Firepit	$129,719	$87,885	$480	74%	3	8	57	5	2	$285	✅	✅	✅	Yes / Yes	❌	⭐️ 4.92 (264)	Profile
Private Heated Pool! Hot Tub Fire Pit Game Room!	$104,500	$79,697	$503	56.9%	3	8	23	6	2	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.76 (72)	Profile
The Marron Escape \| Poconos Getaway	$97,158	$58,587	$401	66.4%	3	8	7	3	3	$160	✅	❌	❌	Yes / Yes	❌	⭐️ 4.79 (146)	Profile
Sauna \| Firepit \| Hot Tub \| Hike	$88,712	$73,443	$539	45.1%	3	6	19	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (0)	—
Sauna Firepit Hot Tub Hike	$86,077	$41,607	$567	41.6%	3	6	91	0	2	$0	❌	✅	❌	Yes / No	❌	⭐️ 0 (1)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,321/mo

Avg profit / month

$1,346/mo

Best profit month

Aug $5,843

$16,150

Profit

Revenue

$68,004

Operating Expenses

$29,661

Operating Income

$38,343

Mortgage & Taxes

$22,193

Profit (Cash Flow)

$16,150

$84,170

Cash Investment

Down Payment

$65,800

Renos & Furnishing

$8,500

Closing Costs

$9,870

Total

$84,170

DSCR Ratio

Strong

1.73

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.18%

Cap Rate

11.65%

Return on Investment

37.17%

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

$15,615

Deductible property tax

$3,257

Estimated gross deduction

$94,645

Your income tax rate

Estimated tax savings

$28,394

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.