2336 Snapdragon Point East Stroudsburg, Pennsylvania
5 bed • 4 bath • 15 guests
Purchase Price
Est. $2,656/mo
$627,900
Zestimate
$129,711
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $827
- Occupancy
- 43%
$10k
$85k
$155k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$45,216
Profit
Revenue
$129,711
Operating Expenses
$44,162
Operating Income
$85,549
Mortgage & Taxes
$40,332
Profit (Cash Flow)
$45,216
$177,877
Cash Investment
Down Payment
$119,580
Renos & Furnishing
$40,360
Closing Costs
$17,937
Total
$177,877
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.42%
Cap Rate
14.3%
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
$28,377
Deductible property tax
$5,919
Estimated gross deduction
$179,475
Your income tax rate
Estimated tax savings
$53,843
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...