290 W Lakeview Rd Lackawaxen, Pennsylvania
4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $5,109/mo
$64,130
Annual Revenue
Median of 17 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $578
- Occupancy
- 30%
$5k
$35k
$65k
$95k
$94,804 | $56,751 | $476 | 54.6% | 4 | 8 | 38 | 4 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (20) | Profile | |
$92,740 | $67,947 | $897 | 28.3% | 4 | 12 | 54 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (40) | Profile | |
$88,171 | $77,606 | $892 | 27.1% | 4 | 16 | 53 | 12 | 3 | $389 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (123) | Profile | |
$86,563 | $43,370 | $694 | 34.2% | 4 | 12 | 37 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | — | |
$85,192 | $70,504 | $870 | 26.8% | 4 | 15 | 52 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (9) | — |
Seasonality
Break-even
$8,860/mo
Avg profit / month
-$3,516/mo
Best profit month
Aug $2,418
-$42,196
Profit
Revenue
$64,130
Operating Expenses
$28,751
Operating Income
$35,379
Mortgage & Taxes
$77,575
Profit (Cash Flow)
-$42,196
$275,375
Cash Investment
Down Payment
$230,000
Renos & Furnishing
$10,875
Closing Costs
$34,500
Total
$275,375
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.32%
Cap Rate
3.07%
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
$54,580
Deductible property tax
$11,385
Estimated gross deduction
$325,176
Your income tax rate
Estimated tax savings
$97,553
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.