6203 Blue Beech Dr East Stroudsburg, Pennsylvania
4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $3,016/mo
$88,404
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $526
- Occupancy
- 46%
$15k
$60k
$110k
$160k
$158,112 | $123,677 | $1,192 | 36.3% | 4 | 10 | 54 | 10 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (198) | Profile | |
$156,651 | $125,027 | $942 | 45.6% | 4 | 12 | 54 | 9 | 3 | $309 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (142) | Profile | |
$131,804 | $94,393 | $626 | 57.7% | 4 | 10 | 31 | 4 | 4 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.3 (7) | — | |
$114,214 | $59,617 | $519 | 60.3% | 4 | 10 | 4 | 6 | 3 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.8 (6) | — | |
$113,827 | $60,453 | $563 | 55.4% | 4 | 10 | 22 | 6 | 3 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (81) | Profile |
Seasonality
Break-even
$6,688/mo
Avg profit / month
$679/mo
Best profit month
Jul $7,333
$8,146
Profit
Revenue
$88,404
Operating Expenses
$34,455
Operating Income
$53,949
Mortgage & Taxes
$45,803
Profit (Cash Flow)
$8,146
$167,045
Cash Investment
Down Payment
$135,800
Renos & Furnishing
$10,875
Closing Costs
$20,370
Total
$167,045
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.87%
Cap Rate
7.94%
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
$32,226
Deductible property tax
$6,722
Estimated gross deduction
$193,332
Your income tax rate
Estimated tax savings
$58,000
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.