460 Reeders Run Rd Stroudsburg, Pennsylvania
5 bed • 6.5 bath • 14 guests
Purchase Price
Est. $4,604/mo
$1,036,400
Zestimate
$85,860
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $780
- Occupancy
- 30%
$5k
$135k
$260k
$400k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,909
Profit
Revenue
$85,860
Operating Expenses
$33,857
Operating Income
$52,003
Mortgage & Taxes
$69,912
Profit (Cash Flow)
-$17,909
$279,052
Cash Investment
Down Payment
$207,280
Renos & Furnishing
$40,680
Closing Costs
$31,092
Total
$279,052
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.41%
Cap Rate
5.01%
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
$49,189
Deductible property tax
$10,260
Estimated gross deduction
$302,318
Your income tax rate
Estimated tax savings
$90,696
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...