185 Bishop Cir Albrightsville, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,773/mo
$46,568
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $270
- Occupancy
- 47%
$10k
$50k
$95k
$140k
$140,505 | $64,484 | $477 | 80.7% | 3 | 10 | 23 | 8 | 3 | $285 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (62) | Profile | |
$90,058 | $54,774 | $372 | 66.4% | 3 | 8 | 98 | 6 | 2 | $149 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (449) | Profile | |
$82,889 | $42,464 | $303 | 75% | 3 | 7 | 8 | 3 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.5 (2) | — | |
$82,581 | $43,093 | $282 | 80.1% | 3 | 8 | 18 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile | |
$64,671 | $36,717 | $352 | 50.4% | 3 | 9 | 14 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (23) | — |
Seasonality
Break-even
$4,295/mo
Avg profit / month
-$414/mo
Best profit month
Aug $2,415
-$4,971
Profit
Revenue
$46,568
Operating Expenses
$24,623
Operating Income
$21,945
Mortgage & Taxes
$26,915
Profit (Cash Flow)
-$4,971
$100,270
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$8,500
Closing Costs
$11,970
Total
$100,270
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.95%
Cap Rate
5.49%
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
$18,937
Deductible property tax
$3,950
Estimated gross deduction
$114,240
Your income tax rate
Estimated tax savings
$34,272
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.