39463 PA-66 Marienville, Pennsylvania
3 bed • 2 bath • 8 guests
Purchase Price
Est. $533/mo
$33,431
Annual Revenue
Median of 16 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $262
- Occupancy
- 35%
$15k
$35k
$55k
$75k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,706
Profit
Revenue
$33,431
Operating Expenses
$21,536
Operating Income
$11,894
Mortgage & Taxes
$1,188
Profit (Cash Flow)
$10,706
$0
Cash Investment
Renos & Furnishing
$0
Total
$0
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.66%
Cap Rate
9.91%
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
$0
Deductible property tax
$1,188
Estimated gross deduction
$27,896
Your income tax rate
Estimated tax savings
$8,369
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.