1460 Pocono Ln Pennsylvania
7 bed • 5 bath • 14 guests
Purchase Price
Est. $3,327/mo
$198,121
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $1,490
- Occupancy
- 36%
$0k
$130k
$265k
$405k
$403,344 | $202,969 | $1,991 | 55.5% | 6 | 14 | 23 | 10 | 4 | $500 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (70) | Profile | |
$366,205 | $154,901 | $2,306 | 43.5% | 7 | 16 | 38 | 11 | 8 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$279,815 | $98,135 | $1,948 | 39.4% | 6 | 16 | 63 | 6 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (3) | — | |
$274,809 | $181,092 | $2,001 | 37.6% | 8 | 16 | 92 | 16 | 4 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (111) | Profile | |
$268,872 | $121,932 | $1,977 | 37.3% | 6 | 16 | 70 | 11 | 5 | $500 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile |
Seasonality
Break-even
$9,230/mo
Avg profit / month
$7,280/mo
Best profit month
Jul $22,192
$87,357
Profit
Revenue
$198,121
Operating Expenses
$60,238
Operating Income
$137,883
Mortgage & Taxes
$50,525
Profit (Cash Flow)
$87,357
$189,520
Cash Investment
Down Payment
$149,800
Renos & Furnishing
$17,250
Closing Costs
$22,470
Total
$189,520
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
46.09%
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
$35,548
Deductible property tax
$7,415
Estimated gross deduction
$214,839
Your income tax rate
Estimated tax savings
$64,452
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.