18 Gregory Pl Lake Harmony, Pennsylvania
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $1,377/mo
$39,688
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $299
- Occupancy
- 36%
$5k
$40k
$70k
$100k
$101,465 | $73,067 | $424 | 65.5% | 3 | 10 | 43 | 7 | 2 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (263) | Profile | |
$64,798 | $39,311 | $268 | 66.1% | 3 | 10 | 16 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (31) | Profile | |
$61,679 | $49,863 | $423 | 39.9% | 3 | 7 | 22 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.4 (5) | — | |
$60,604 | $50,391 | $406 | 40.9% | 3 | 7 | 23 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (237) | Profile | |
$59,959 | $45,220 | $524 | 31.3% | 3 | 9 | 30 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (91) | — |
Seasonality
Break-even
$3,660/mo
Avg profit / month
-$353/mo
Best profit month
Aug $2,059
-$4,230
Profit
Revenue
$39,688
Operating Expenses
$23,007
Operating Income
$16,681
Mortgage & Taxes
$20,912
Profit (Cash Flow)
-$4,230
$79,925
Cash Investment
Down Payment
$62,000
Renos & Furnishing
$8,625
Closing Costs
$9,300
Total
$79,925
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.29%
Cap Rate
5.38%
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
$14,713
Deductible property tax
$3,069
Estimated gross deduction
$89,364
Your income tax rate
Estimated tax savings
$26,809
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.