6237 Lakeview Dr Pocono Pines, Pennsylvania

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,554/mo

$40,346

Annual Revenue

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

Avg Daily Rate: $350
Occupancy: 32%

$0k

$30k

$65k

$95k


Private Lakefront & Beach Fire Pit; New Hot tub!	$95,090	$60,091	$713	36.5%	3	6	68	0	2	$250	❌	✅	❌	Yes / Yes	❌	⭐️ 4.88 (33)	Profile
Lake Naomi Waterfront House \| Dock+Hot Tub\|Poconos	$65,809	$53,414	$823	21.9%	3	8	41	9	2	$250	✅	✅	❌	Yes / Yes	✅	⭐️ 4.96 (100)	Profile
Cozy Pocono Chalet - Fire Pit + Grill + Family Fun	$64,441	$24,003	$451	39.2%	3	8	38	6	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.95 (44)	Profile
Creek Access & Deck: Family Pocono Pines Cottage	$59,762	$26,170	$532	30.7%	3	8	69	0	2	$0	❌	❌	❌	Yes / No	❌	⭐️ 3 (0)	—
Woodland Modern Retreat \| Pocono Pines \| Fire Pit	$59,428	$42,707	$397	41%	3	6	20	3	2	$0	❌	❌	✅	Yes / No	❌	⭐️ 4.9 (0)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$6,427/mo

Avg profit / month

-$3,065/mo

Best profit month

Aug -$396

-$36,774

Profit

Revenue

$40,346

Operating Expenses

$23,161

Operating Income

$17,185

Mortgage & Taxes

$53,959

Profit (Cash Flow)

-$36,774

$192,477

Cash Investment

Down Payment

$159,980

Renos & Furnishing

$8,500

Closing Costs

$23,997

Total

$192,477

DSCR Ratio

Weak

0.32

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.1%

Cap Rate

2.14%

Return on Investment

-1.92%

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

$37,964

Deductible property tax

$7,919

Estimated gross deduction

$226,462

Your income tax rate

Estimated tax savings

$67,939

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.