126 S Wynd Dr Lakeville, Pennsylvania
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,112/mo
$475,500
Zestimate
$43,025
Annual Revenue
Median of 3 selected comps
- Avg Daily Rate
- $411
- Occupancy
- 29%
$10k
$55k
$100k
$145k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,842
Profit
Revenue
$43,025
Operating Expenses
$23,791
Operating Income
$19,234
Mortgage & Taxes
$32,076
Profit (Cash Flow)
-$12,842
$125,053
Cash Investment
Down Payment
$95,100
Renos & Furnishing
$15,688
Closing Costs
$14,265
Total
$125,053
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.26%
Cap Rate
4.04%
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
$22,568
Deductible property tax
$4,707
Estimated gross deduction
$137,811
Your income tax rate
Estimated tax savings
$41,343
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.
Property Overview
Loading...