715 Foster Ave White Haven, Pennsylvania
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,844/mo
$65,475
Annual Revenue
Manual override
- Avg Daily Rate
- $350
- Occupancy
- 51%
$5k
$30k
$55k
$80k
Sign up to see the data on 27 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,371
Profit
Revenue
$65,475
Operating Expenses
$29,067
Operating Income
$36,408
Mortgage & Taxes
$19,037
Profit (Cash Flow)
$17,371
$224,250
Cash Investment
Down Payment
$207,500
Renos & Furnishing
$4,300
Closing Costs
$12,450
Total
$224,250
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.74%
Cap Rate
8.77%
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
$12,310
Deductible property tax
$4,109
Estimated gross deduction
$110,073
Your income tax rate
Estimated tax savings
$33,022
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.