317 Robinwood Terrace East Stroudsburg, Pennsylvania
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,221/mo
$561,100
Zestimate
$88,366
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $528
- Occupancy
- 46%
$10k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,192
Profit
Revenue
$88,366
Operating Expenses
$34,446
Operating Income
$53,920
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$20,192
$134,256
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$19,256
Closing Costs
$15,000
Total
$134,256
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.03%
Cap Rate
10.78%
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
$23,731
Deductible property tax
$4,950
Estimated gross deduction
$145,739
Your income tax rate
Estimated tax savings
$43,722
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...