145 Runnymede Dr East Stroudsburg, Pennsylvania

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,977/mo

$88,400

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $525
Occupancy: 46%

$10k

$55k

$105k

$160k


Poconos Treetop Lakehouse: Lakefront/Spa/Sauna	$158,104	$123,677	$1,192	36.3%	4	10	54	10	3	$295	✅	✅	✅	Yes / Yes	❌	⭐️ 4.99 (198)	Profile
!Poconos TREE HOUSE LAKE+Swim SPA+Cinema + Kayak!	$156,644	$125,027	$942	45.6%	4	12	54	9	3	$309	❌	✅	✅	Yes / Yes	❌	⭐️ 4.99 (142)	Profile
Modern Poconos Game House! Hot Tub Fire Pit	$131,799	$94,393	$626	57.7%	4	10	31	4	4	$0	❌	✅	✅	Yes / No	❌	⭐️ 4.3 (7)	—
4BR Game Cabin! Mini Golf Hot Tub Fire Pit	$118,404	$89,026	$498	65.1%	4	10	39	7	2	$245	✅	✅	✅	Yes / Yes	❌	⭐️ 4.83 (186)	Profile
Experience fun at Camelback stay at our spacious 4-bedroom chalet	$114,209	$59,617	$519	60.3%	4	10	4	6	3	$0	✅	❌	❌	No / No	❌	⭐️ 4.8 (6)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,373/mo

Avg profit / month

$1,994/mo

Best profit month

Jul $8,648

$23,928

Profit

Revenue

$88,400

Operating Expenses

$34,454

Operating Income

$53,946

Mortgage & Taxes

$30,018

Profit (Cash Flow)

$23,928

$112,850

Cash Investment

Down Payment

$89,000

Renos & Furnishing

$10,500

Closing Costs

$13,350

Total

$112,850

DSCR Ratio

Strong

1.80

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.2%

Cap Rate

12.12%

Return on Investment

39.25%

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

$21,120

Deductible property tax

$4,406

Estimated gross deduction

$127,717

Your income tax rate

Estimated tax savings

$38,315

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.