204 Bellemonte Ave Hawley, Pennsylvania

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $2,661/mo

$72,956

Annual Revenue

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

Avg Daily Rate: $706
Occupancy: 28%

$5k

$75k

$150k

$225k


LAKEFRONT House +BEACH on Roamingwood Lake+dock+kayaks+paddle boards+fishing	$225,982	$132,097	$1,043	59.4%	5	13	25	2	3	$0	❌	❌	❌	Yes / No	❌	⭐️ 5 (5)	—
Year round Heated pool sauna and jacuzzi	$141,904	$121,272	$1,133	34.3%	5	12	43	3	2	$300	✅	✅	✅	Yes / Yes	❌	⭐️ 4.87 (182)	Profile
Luxury Four-Season Lake Wallenpaupack - Lake Front	$137,538	$111,931	$1,651	22.8%	5	12	76	7	3	$350	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (49)	Profile
Lakeside Home Hot Tub + Heated Pool on Private 5 Acres	$131,421	$103,684	$1,016	35.4%	5	10	48	6	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.9 (12)	—
Level Lake Wallenpaupack Lakefront w/Private Dock Hottub Kayaks & Paddleboards	$114,791	$72,628	$921	34.1%	5	10	100	6	3	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (29)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,936/mo

Avg profit / month

$144/mo

Best profit month

Aug $5,155

$1,725

Profit

Revenue

$72,956

Operating Expenses

$30,825

Operating Income

$42,131

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$1,725

$150,645

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$12,875

Closing Costs

$17,970

Total

$150,645

DSCR Ratio

Acceptable

1.04

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.14%

Cap Rate

7.03%

Return on Investment

18.43%

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

$171,538

Your income tax rate

Estimated tax savings

$51,461

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.