48 Keats Ln Albrightsville, Pennsylvania
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,950/mo
$437,500
Zestimate
$85,289
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $382
- Occupancy
- 61%
$10k
$50k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,813
Profit
Revenue
$85,289
Operating Expenses
$37,423
Operating Income
$47,865
Mortgage & Taxes
$30,053
Profit (Cash Flow)
$17,813
$238,970
Cash Investment
Down Payment
$87,800
Renos & Furnishing
$138,000
Closing Costs
$13,170
Total
$238,970
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.45%
Cap Rate
10.9%
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
$20,835
Deductible property tax
$4,785
Estimated gross deduction
$164,726
Your income tax rate
Estimated tax savings
$49,418
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...