1909 S Queen St York, Pennsylvania
3 bed • 1.5 bath • 2 guests
Purchase Price
Est. $1,047/mo
$235,600
Zestimate
$55,798
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $305
- Occupancy
- 50%
$15k
$55k
$90k
$130k
Sign up to see the data on 20 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,112
Profit
Revenue
$55,797
Operating Expenses
$26,792
Operating Income
$29,005
Mortgage & Taxes
$15,893
Profit (Cash Flow)
$13,112
$66,124
Cash Investment
Down Payment
$47,120
Renos & Furnishing
$11,936
Closing Costs
$7,068
Total
$66,124
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.82%
Cap Rate
12.31%
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
$11,182
Deductible property tax
$2,332
Estimated gross deduction
$69,531
Your income tax rate
Estimated tax savings
$20,859
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...