370 Linden Ct Tannersville, Pennsylvania
4 bed • 3 bath • 10 guests
Purchase Price
Est. $1,775/mo
$399,600
Zestimate
$46,157
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $415
- Occupancy
- 30%
$5k
$115k
$220k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,326
Profit
Revenue
$46,157
Operating Expenses
$24,527
Operating Income
$21,630
Mortgage & Taxes
$26,956
Profit (Cash Flow)
-$5,326
$111,508
Cash Investment
Down Payment
$79,920
Renos & Furnishing
$19,600
Closing Costs
$11,988
Total
$111,508
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.77%
Cap Rate
5.41%
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
$18,965
Deductible property tax
$3,956
Estimated gross deduction
$117,738
Your income tax rate
Estimated tax savings
$35,321
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...