61 Crest Dr Lake Harmony, Pennsylvania
8 bed • 5.5 bath • 24 guests
Purchase Price
Est. $6,284/mo
$1,414,600
Zestimate
$155,051
Annual Revenue
Manual override
- Avg Daily Rate
- $1,703
- Occupancy
- 25%
$20k
$135k
$245k
$370k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,510
Profit
Revenue
$155,051
Operating Expenses
$50,117
Operating Income
$104,934
Mortgage & Taxes
$95,424
Profit (Cash Flow)
$9,510
$355,406
Cash Investment
Down Payment
$282,920
Renos & Furnishing
$30,048
Closing Costs
$42,438
Total
$355,406
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.67%
Cap Rate
7.41%
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
$67,138
Deductible property tax
$14,005
Estimated gross deduction
$404,996
Your income tax rate
Estimated tax savings
$121,499
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...