15 Skye Dr Lake Harmony, Pennsylvania
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $2,055/mo
$462,600
Zestimate
$56,850
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $514
- Occupancy
- 30%
$20k
$70k
$125k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,395
Profit
Revenue
$56,850
Operating Expenses
$27,040
Operating Income
$29,810
Mortgage & Taxes
$31,206
Profit (Cash Flow)
-$1,395
$121,246
Cash Investment
Down Payment
$92,520
Renos & Furnishing
$14,848
Closing Costs
$13,878
Total
$121,246
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.15%
Cap Rate
6.44%
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
$21,955
Deductible property tax
$4,580
Estimated gross deduction
$133,948
Your income tax rate
Estimated tax savings
$40,184
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...