349 Bumble Bee Pass Cresco, Pennsylvania
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,132/mo
$110,228
Annual Revenue
Median of 20 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $823
- Occupancy
- 37%
$0k
$90k
$180k
$280k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$38,265
Profit
Revenue
$110,228
Operating Expenses
$39,583
Operating Income
$70,644
Mortgage & Taxes
$32,379
Profit (Cash Flow)
$38,265
$140,896
Cash Investment
Down Payment
$96,000
Renos & Furnishing
$30,496
Closing Costs
$14,400
Total
$140,896
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.15%
Cap Rate
14.71%
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
$22,781
Deductible property tax
$4,752
Estimated gross deduction
$143,513
Your income tax rate
Estimated tax savings
$43,054
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.