159 Winding Way Albrightsville, Pennsylvania

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,661/mo

$81,097

Annual Revenue

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

Avg Daily Rate: $484
Occupancy: 46%

$10k

$70k

$130k

$195k


The Secluded Pocono Retreat w/ Private Pool & Hot Tub	$193,874	$77,286	$1,345	39.5%	4	12	6	4	3	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4 (1)	—
Secluded Retreat Hot Tub & Firepit	$162,027	$73,227	$1,117	39.7%	4	12	6	8	3	$150	✅	✅	✅	Yes / Yes	❌	⭐️ 4.78 (85)	Profile
Large vacation house private pool and hot tub lots of privacy perfect getaway	$156,468	$83,601	$598	71.7%	4	12	16	4	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.9 (28)	—
4 Br Mtn Cabin! Sauna~Hot Tub~Fire Pit~Putt Putt	$126,618	$70,342	$444	78.1%	4	10	17	5	3	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.92 (38)	Profile
Lake View Sauna Hot tub Firepit Gameroom Pets	$124,897	$99,037	$642	53.3%	4	12	32	7	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.97 (117)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,095/mo

Avg profit / month

$663/mo

Best profit month

Jul $6,767

$7,953

Profit

Revenue

$81,097

Operating Expenses

$32,738

Operating Income

$48,359

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$7,953

$148,395

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$10,625

Closing Costs

$17,970

Total

$148,395

DSCR Ratio

Acceptable

1.20

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.35%

Cap Rate

8.07%

Return on Investment

23.07%

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

$28,429

Deductible property tax

$5,930

Estimated gross deduction

$170,863

Your income tax rate

Estimated tax savings

$51,259

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.