3906 Master Rd Emlenton, Pennsylvania
4 bed • 2 bath • 10 guests
Purchase Price
Est. $2,332/mo
$543,700
Zestimate
$48,700
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $381
- Occupancy
- 35%
$15k
$50k
$85k
$120k
Sign up to see the data on 19 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,839
Profit
Revenue
$48,700
Operating Expenses
$25,124
Operating Income
$23,575
Mortgage & Taxes
$35,415
Profit (Cash Flow)
-$11,839
$135,222
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$14,472
Closing Costs
$15,750
Total
$135,222
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.75%
Cap Rate
4.49%
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
$24,917
Deductible property tax
$5,197
Estimated gross deduction
$151,302
Your income tax rate
Estimated tax savings
$45,391
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...