2682 Long Pond Rd Long Pond, Pennsylvania
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,303/mo
$518,500
Zestimate
$51,520
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $387
- Occupancy
- 36%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,244
Profit
Revenue
$51,520
Operating Expenses
$25,787
Operating Income
$25,733
Mortgage & Taxes
$34,976
Profit (Cash Flow)
-$9,244
$140,135
Cash Investment
Down Payment
$103,700
Renos & Furnishing
$20,880
Closing Costs
$15,555
Total
$140,135
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.59%
Cap Rate
4.96%
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
$24,609
Deductible property tax
$5,133
Estimated gross deduction
$151,405
Your income tax rate
Estimated tax savings
$45,422
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...