5502 PA-115 Blakeslee, Pennsylvania

9 bed • 4 bath • 18 guests

Purchase Price

Est. $2,443/mo

$197,015

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $1,788
Occupancy: 30%

$20k

$155k

$290k

$435k


Grand Lodge by PMR: Your Private 10BR Estate	$434,730	$199,096	$3,681	32.4%	10	16	43	14	7	$0	✅	✅	❌	Yes / Yes	❌	⭐️ 5 (3)	Profile
Sleeps 24 • Hot Tub • Game Room • Grill • 2 Houses	$373,052	$203,484	$1,332	76.7%	9	16	38	16	7	$583	✅	✅	✅	Yes / Yes	❌	⭐️ 4.97 (78)	Profile
Lake Front Livin by PMR: 8BR Beach Dogs	$371,064	$296,833	$3,610	28.2%	8	16	92	13	6	$131	❌	✅	✅	Yes / Yes	❌	⭐️ 4.79 (19)	Profile
NEW Snowfront Luxury: 9BR Villa Sauna Sleeps 34	$355,933	$192,980	$3,790	25.7%	9	16	45	17	8	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (11)	Profile
Lake Front Livin by PMR 8BR Lakefront Private Beach & Dock Sleeps 26	$331,297	$258,446	$3,098	29.3%	8	26	92	8	6	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (27)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$8,090/mo

Avg profit / month

$8,328/mo

Best profit month

Jul $20,688

$99,935

Profit

Revenue

$197,015

Operating Expenses

$59,979

Operating Income

$137,036

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$99,935

$147,500

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$21,000

Closing Costs

$16,500

Total

$147,500

DSCR Ratio

Strong

3.69

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.75%

Cap Rate

24.91%

Return on Investment

86.6%

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

$26,104

Deductible property tax

$5,445

Estimated gross deduction

$160,259

Your income tax rate

Estimated tax savings

$48,078

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.