5802 Country Pl Dr Tobyhanna, Pennsylvania
6 bed • 3 bath • 12 guests
Purchase Price
Est. $1,639/mo
$104,777
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $717
- Occupancy
- 40%
$30k
$215k
$400k
$600k
$596,640 | $446,847 | $2,903 | 56.3% | 6 | 16 | 72 | 20 | 6 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (85) | Profile | |
$243,408 | $176,163 | $999 | 66.8% | 6 | 15 | 34 | 10 | 3 | $369 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (84) | Profile | |
$233,319 | $113,052 | $1,229 | 52% | 6 | 14 | 31 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (64) | Profile | |
$227,512 | $103,164 | $1,497 | 41.6% | 6 | 14 | 38 | 10 | 5 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (33) | Profile | |
$190,740 | $95,309 | $657 | 79.6% | 5 | 10 | 20 | 7 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (41) | Profile |
Seasonality
Break-even
$5,266/mo
Avg profit / month
$3,465/mo
Best profit month
Jul $11,352
$41,583
Profit
Revenue
$104,777
Operating Expenses
$38,303
Operating Income
$66,474
Mortgage & Taxes
$24,892
Profit (Cash Flow)
$41,583
$99,620
Cash Investment
Down Payment
$73,800
Renos & Furnishing
$14,750
Closing Costs
$11,070
Total
$99,620
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
41.74%
Cap Rate
18.01%
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
$17,513
Deductible property tax
$3,653
Estimated gross deduction
$107,717
Your income tax rate
Estimated tax savings
$32,315
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.