6361 Cherokee Trail Tobyhanna, Pennsylvania
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,566/mo
$352,600
Zestimate
$67,914
Annual Revenue
Manual override
- Avg Daily Rate
- $372
- Occupancy
- 50%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,489
Profit
Revenue
$67,914
Operating Expenses
$29,640
Operating Income
$38,274
Mortgage & Taxes
$23,785
Profit (Cash Flow)
$14,489
$96,498
Cash Investment
Down Payment
$70,520
Renos & Furnishing
$15,400
Closing Costs
$10,578
Total
$96,498
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.01%
Cap Rate
10.85%
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
$16,735
Deductible property tax
$3,491
Estimated gross deduction
$103,322
Your income tax rate
Estimated tax savings
$30,996
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...