219 Plank Rd Beach Lake, Pennsylvania
7 bed • 5 bath • 14 guests
Purchase Price
Est. $3,438/mo
$134,438
Annual Revenue
Median of 11 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $1,138
- Occupancy
- 32%
$10k
$80k
$150k
$220k
$220,714 | $121,934 | $1,003 | 60.3% | 6 | 16 | 21 | 8 | 4 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (10) | Profile | |
$189,556 | $126,648 | $1,306 | 39.8% | 6 | 16 | 48 | 13 | 5 | $399 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (150) | Profile | |
$181,884 | $119,303 | $1,291 | 38.6% | 6 | 16 | 49 | 6 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (39) | — | |
$166,535 | $107,738 | $1,320 | 34.6% | 7 | 21 | 145 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (63) | — | |
$135,881 | $116,744 | $1,410 | 26.4% | 6 | 16 | 41 | 11 | 3 | $399 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (111) | Profile |
Seasonality
Break-even
$8,124/mo
Avg profit / month
$3,079/mo
Best profit month
Aug $15,520
$36,953
Profit
Revenue
$134,438
Operating Expenses
$45,273
Operating Income
$89,165
Mortgage & Taxes
$52,212
Profit (Cash Flow)
$36,953
$195,270
Cash Investment
Down Payment
$154,800
Renos & Furnishing
$17,250
Closing Costs
$23,220
Total
$195,270
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.92%
Cap Rate
11.52%
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
$36,735
Deductible property tax
$7,663
Estimated gross deduction
$221,837
Your income tax rate
Estimated tax savings
$66,551
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.