7669 Lake Shore Dr Pennsylvania

5 bed • 4.5 bath • 10 guests

Purchase Price

Est. $3,994/mo

$68,102

Annual Revenue

Median of 24 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $578
Occupancy: 32%

$10k

$75k

$135k

$205k


NEW! Lakefront Retreat w / Hot Tub Sauna Firepit	$206,428	$105,202	$1,014	55.8%	5	12	30	8	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.84 (19)	Profile
The Rock \| Lakefront \| Hot Tub \| Sauna \| Game Room	$152,058	$106,507	$870	47.9%	5	12	73	9	2	$0	✅	✅	✅	Yes / Yes	✅	⭐️ 4.97 (67)	Profile
Private Pool Game room Fire Pit walk to River	$148,381	$66,526	$790	51.4%	5	10	16	5	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (23)	Profile
5-BR House/2 Lakes/4 Beaches/3Pools/Playgrounds	$128,961	$75,034	$584	60.5%	5	14	10	9	2	$275	✅	✅	❌	Yes / Yes	✅	⭐️ 4.83 (42)	Profile
Gated Pocono Retreat w/ Sauna Games & Hot Tub	$116,439	$96,791	$1,071	29.8%	5	16	88	10	3	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.97 (110)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$7,527/mo

Avg profit / month

-$1,852/mo

Best profit month

Jul $3,274

-$22,226

Profit

Revenue

$68,102

Operating Expenses

$29,684

Operating Income

$38,418

Mortgage & Taxes

$60,644

Profit (Cash Flow)

-$22,226

$219,895

Cash Investment

Down Payment

$179,800

Renos & Furnishing

$13,125

Closing Costs

$26,970

Total

$219,895

DSCR Ratio

Weak

0.63

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.1%

Cap Rate

4.27%

Return on Investment

7.1%

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

$42,667

Deductible property tax

$8,900

Estimated gross deduction

$255,590

Your income tax rate

Estimated tax savings

$76,677

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.