4554 Briarcliff Terrace Tobyhanna, Pennsylvania
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,242/mo
$40,384
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $295
- Occupancy
- 38%
$5k
$30k
$60k
$90k
Seasonality
Break-even
$3,503/mo
Avg profit / month
-$137/mo
Best profit month
Aug $2,534
-$1,647
Profit
Revenue
$40,384
Operating Expenses
$23,170
Operating Income
$17,214
Mortgage & Taxes
$18,861
Profit (Cash Flow)
-$1,647
$72,808
Cash Investment
Down Payment
$55,920
Renos & Furnishing
$8,500
Closing Costs
$8,388
Total
$72,808
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.26%
Cap Rate
6.15%
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
$13,270
Deductible property tax
$2,768
Estimated gross deduction
$80,817
Your income tax rate
Estimated tax savings
$24,245
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.