169 W Broadway Jim Thorpe, Pennsylvania
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $2,554/mo
$47,855
Annual Revenue
Median of 25 comps selected by Clare, creator of this analysis.
- Avg Daily Rate
- $282
- Occupancy
- 47%
$15k
$70k
$125k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,859
Profit
Revenue
$47,855
Operating Expenses
$24,926
Operating Income
$22,929
Mortgage & Taxes
$38,788
Profit (Cash Flow)
-$15,859
$145,426
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$13,176
Closing Costs
$17,250
Total
$145,426
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.9%
Cap Rate
3.98%
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
$27,290
Deductible property tax
$5,692
Estimated gross deduction
$164,910
Your income tax rate
Estimated tax savings
$49,473
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...