1417 4th Ave Conway, Pennsylvania
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $444/mo
$147,500
Zestimate
$58,416
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $293
- Occupancy
- 55%
$10k
$35k
$60k
$85k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,263
Profit
Revenue
$58,416
Operating Expenses
$27,408
Operating Income
$31,008
Mortgage & Taxes
$6,746
Profit (Cash Flow)
$24,263
$34,520
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$11,520
Closing Costs
$3,000
Total
$34,520
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
70.28%
Cap Rate
31%
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
$4,746
Deductible property tax
$990
Estimated gross deduction
$31,449
Your income tax rate
Estimated tax savings
$9,435
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...