3443 Great Bnd Tpke Susquehanna, Pennsylvania
5 bed • 2 bath • 12 guests
Purchase Price
Est. $2,288/mo
$515,000
Zestimate
$148,362
Annual Revenue
Median of 3 selected comps
- Avg Daily Rate
- $1,011
- Occupancy
- 40%
$10k
$75k
$145k
$215k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$65,077
Profit
Revenue
$148,362
Operating Expenses
$48,545
Operating Income
$99,817
Mortgage & Taxes
$34,740
Profit (Cash Flow)
$65,077
$134,842
Cash Investment
Down Payment
$103,000
Renos & Furnishing
$16,392
Closing Costs
$15,450
Total
$134,842
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
48.26%
Cap Rate
19.38%
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
$24,442
Deductible property tax
$5,098
Estimated gross deduction
$149,079
Your income tax rate
Estimated tax savings
$44,724
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...