130 Mansi Dr Albrightsville, Pennsylvania
3 bed • 1 bath • 6 guests
Purchase Price
Est. $884/mo
$65,770
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $341
- Occupancy
- 53%
$10k
$55k
$100k
$150k
$149,780 | $72,600 | $672 | 61.1% | 3 | 10 | 41 | 7 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$144,165 | $86,486 | $486 | 81.3% | 3 | 10 | 22 | 6 | 2 | $0 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.96 (126) | Profile | |
$135,445 | $77,627 | $482 | 76.9% | 3 | 10 | 15 | 7 | 2 | $170 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.69 (72) | Profile | |
$89,279 | $44,954 | $312 | 78.3% | 3 | 8 | 11 | 4 | 2 | $262 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (24) | Profile | |
$85,714 | $48,754 | $651 | 36.1% | 3 | 10 | 3 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (59) | — |
Seasonality
Break-even
$3,547/mo
Avg profit / month
$1,934/mo
Best profit month
Aug $5,931
$23,210
Profit
Revenue
$65,770
Operating Expenses
$29,136
Operating Income
$36,634
Mortgage & Taxes
$13,424
Profit (Cash Flow)
$23,210
$54,020
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$8,250
Closing Costs
$5,970
Total
$54,020
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
42.96%
Cap Rate
18.4%
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
$9,445
Deductible property tax
$1,970
Estimated gross deduction
$58,180
Your income tax rate
Estimated tax savings
$17,454
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.