458 Birch St East Stroudsburg, Pennsylvania
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $2,643/mo
$49,517
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 34%
$5k
$50k
$100k
$150k
$147,183 | $123,971 | $1,013 | 39.8% | 4 | 16 | 20 | 11 | 2 | $399 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.72 (145) | Profile | |
$129,788 | $87,885 | $480 | 74% | 3 | 8 | 57 | 5 | 2 | $285 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (264) | Profile | |
$97,220 | $58,587 | $401 | 66.5% | 3 | 8 | 7 | 3 | 3 | $160 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (146) | Profile | |
$93,464 | $70,137 | $786 | 32.6% | 4 | 10 | 84 | 7 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (159) | Profile | |
$92,260 | $75,877 | $577 | 43.8% | 4 | 10 | 40 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (3) | — |
Seasonality
Break-even
$5,454/mo
Avg profit / month
-$1,328/mo
Best profit month
Aug $1,947
-$15,936
Profit
Revenue
$49,517
Operating Expenses
$25,316
Operating Income
$24,201
Mortgage & Taxes
$40,137
Profit (Cash Flow)
-$15,936
$145,225
Cash Investment
Down Payment
$119,000
Renos & Furnishing
$8,375
Closing Costs
$17,850
Total
$145,225
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.97%
Cap Rate
4.06%
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
$28,239
Deductible property tax
$5,890
Estimated gross deduction
$169,068
Your income tax rate
Estimated tax savings
$50,720
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.