2505 Hawk Vw Ct Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,777/mo
$47,260
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $323
- Occupancy
- 40%
$10k
$40k
$70k
$105k
Seasonality
Break-even
$4,314/mo
Avg profit / month
-$376/mo
Best profit month
Aug $2,750
-$4,509
Profit
Revenue
$47,260
Operating Expenses
$24,786
Operating Income
$22,474
Mortgage & Taxes
$26,983
Profit (Cash Flow)
-$4,509
$100,500
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$8,500
Closing Costs
$12,000
Total
$100,500
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.48%
Cap Rate
5.61%
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
$18,984
Deductible property tax
$3,960
Estimated gross deduction
$114,520
Your income tax rate
Estimated tax savings
$34,356
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.