6253 Paradise Valley Rd Cresco, Pennsylvania
4 bed • 3 bath • 8 guests
Purchase Price
Est. $2,576/mo
$76,079
Annual Revenue
Median of 18 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $627
- Occupancy
- 33%
$5k
$50k
$95k
$145k
$142,171 | $75,137 | $1,186 | 32.8% | 4 | 12 | 160 | 0 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (5) | — | |
$135,831 | $105,943 | $1,527 | 24.4% | 4 | 14 | 43 | 5 | 2 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (5) | — | |
$113,136 | $91,482 | $674 | 46% | 4 | 12 | 19 | 9 | 2 | $280 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (32) | Profile | |
$106,933 | $89,671 | $1,203 | 24.3% | 4 | 14 | 44 | 6 | 2 | $375 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.89 (131) | Profile | |
$96,493 | $78,035 | $1,243 | 21.3% | 4 | 10 | 29 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | — |
Seasonality
Break-even
$5,890/mo
Avg profit / month
$450/mo
Best profit month
Jul $6,176
$5,402
Profit
Revenue
$76,079
Operating Expenses
$31,558
Operating Income
$44,520
Mortgage & Taxes
$39,118
Profit (Cash Flow)
$5,402
$144,127
Cash Investment
Down Payment
$115,980
Renos & Furnishing
$10,750
Closing Costs
$17,397
Total
$144,127
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.74%
Cap Rate
7.67%
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
$27,523
Deductible property tax
$5,741
Estimated gross deduction
$165,554
Your income tax rate
Estimated tax savings
$49,666
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.