2122 Sheshequin Dr Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,239/mo
$54,595
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 51%
$5k
$45k
$85k
$130k
$127,582 | $72,547 | $428 | 81.7% | 3 | 6 | 27 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (79) | Profile | |
$106,830 | $49,539 | $371 | 78.9% | 3 | 8 | 16 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$105,348 | $74,773 | $558 | 51.7% | 3 | 10 | 42 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (101) | Profile | |
$88,871 | $50,575 | $304 | 80.1% | 3 | 8 | 8 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (23) | Profile | |
$87,156 | $50,584 | $293 | 81.6% | 3 | 7 | 17 | 4 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (55) | Profile |
Seasonality
Break-even
$3,778/mo
Avg profit / month
$772/mo
Best profit month
Aug $4,383
$9,265
Profit
Revenue
$54,595
Operating Expenses
$26,510
Operating Income
$28,085
Mortgage & Taxes
$18,820
Profit (Cash Flow)
$9,265
$72,670
Cash Investment
Down Payment
$55,800
Renos & Furnishing
$8,500
Closing Costs
$8,370
Total
$72,670
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.74%
Cap Rate
10.06%
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
$13,242
Deductible property tax
$2,762
Estimated gross deduction
$80,649
Your income tax rate
Estimated tax savings
$24,195
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.