223 Walnut St Steelton, Pennsylvania
5 bed • 2 bath • 12 guests
Purchase Price
Est. $1,000/mo
$87,039
Annual Revenue
Median of 10 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $615
- Occupancy
- 39%
$20k
$70k
$115k
$170k
$169,052 | $134,660 | $1,123 | 41.2% | 5 | 10 | 54 | 6 | 3 | $265 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (76) | Profile | |
$107,857 | $86,273 | $644 | 45.9% | 5 | 12 | 57 | 9 | 3 | $341 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (99) | Profile | |
$89,149 | $46,632 | $605 | 40.3% | 5 | 15 | 38 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | — | |
$89,095 | $69,217 | $470 | 51.9% | 5 | 8 | 14 | 5 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (56) | Profile | |
$88,226 | $69,140 | $470 | 51.4% | 5 | 10 | 12 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (19) | — |
Seasonality
Break-even
$4,268/mo
Avg profit / month
$2,985/mo
Best profit month
Jul $7,952
$35,818
Profit
Revenue
$87,039
Operating Expenses
$34,134
Operating Income
$52,904
Mortgage & Taxes
$17,086
Profit (Cash Flow)
$35,818
$88,016
Cash Investment
Down Payment
$56,250
Renos & Furnishing
$25,016
Closing Costs
$6,750
Total
$88,016
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
40.69%
Cap Rate
23.51%
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
$13,397
Deductible property tax
$2,228
Estimated gross deduction
$73,206
Your income tax rate
Estimated tax savings
$21,962
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.