141 Lenape Trail Long Pond, Pennsylvania
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,582/mo
$581,100
Zestimate
$88,225
Annual Revenue
Median of 25 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $705
- Occupancy
- 34%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,613
Profit
Revenue
$88,225
Operating Expenses
$34,413
Operating Income
$53,812
Mortgage & Taxes
$39,199
Profit (Cash Flow)
$14,613
$156,565
Cash Investment
Down Payment
$116,220
Renos & Furnishing
$22,912
Closing Costs
$17,433
Total
$156,565
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.33%
Cap Rate
9.26%
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
$27,580
Deductible property tax
$5,753
Estimated gross deduction
$169,538
Your income tax rate
Estimated tax savings
$50,861
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...