502 County Rd 2001 Milford, Pennsylvania
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,999/mo
$76,130
Annual Revenue
Median of 19 comps selected by Diem, creator of this analysis.
- Avg Daily Rate
- $410
- Occupancy
- 51%
$15k
$70k
$125k
$185k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,204
Profit
Revenue
$76,130
Operating Expenses
$31,571
Operating Income
$44,559
Mortgage & Taxes
$30,356
Profit (Cash Flow)
$14,204
$112,000
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$8,500
Closing Costs
$13,500
Total
$112,000
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.68%
Cap Rate
9.9%
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
$21,357
Deductible property tax
$4,455
Estimated gross deduction
$128,516
Your income tax rate
Estimated tax savings
$38,555
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.