1341 Beaver Valley Rd Stroudsburg, Pennsylvania
5 bed • 3 bath • 10 guests
Purchase Price
Est. $5,331/mo
$136,829
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $716
- Occupancy
- 52%
$10k
$90k
$170k
$255k
$255,151 | $193,102 | $1,064 | 65.7% | 5 | 16 | 44 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (93) | Profile | |
$249,402 | $127,228 | $1,752 | 39% | 5 | 16 | 46 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (5) | — | |
$206,672 | $143,697 | $933 | 60.7% | 5 | 12 | 34 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (108) | Profile | |
$198,079 | $93,148 | $957 | 56.7% | 5 | 12 | 30 | 8 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$167,100 | $108,988 | $731 | 62.6% | 5 | 12 | 38 | 7 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (108) | Profile |
Seasonality
Break-even
$10,565/mo
Avg profit / month
$837/mo
Best profit month
Jul $11,136
$10,046
Profit
Revenue
$136,829
Operating Expenses
$45,835
Operating Income
$90,994
Mortgage & Taxes
$80,948
Profit (Cash Flow)
$10,046
$288,750
Cash Investment
Down Payment
$240,000
Renos & Furnishing
$12,750
Closing Costs
$36,000
Total
$288,750
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.47%
Cap Rate
7.58%
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
$56,953
Deductible property tax
$11,880
Estimated gross deduction
$339,735
Your income tax rate
Estimated tax savings
$101,921
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.