8 River Dr White Haven, Pennsylvania
7 bed • 4 bath • 14 guests
Purchase Price
Est. $8,441/mo
$119,993
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $1,264
- Occupancy
- 26%
$15k
$110k
$200k
$300k
$300,012 | $200,800 | $3,363 | 24.4% | 7 | 16 | 86 | 14 | 5 | $485 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$268,296 | $228,099 | $3,988 | 18.4% | 7 | 16 | 77 | 12 | 4 | $104 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$186,440 | $159,780 | $1,341 | 38.1% | 7 | 16 | 33 | 11 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (35) | Profile | |
$171,408 | $141,509 | $1,268 | 37% | 7 | 16 | 53 | 7 | 4 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.9 (7) | — | |
$160,688 | $129,186 | $2,280 | 19.3% | 7 | 22 | 77 | 8 | 4 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4.7 (83) | — |
Seasonality
Break-even
$14,171/mo
Avg profit / month
-$4,171/mo
Best profit month
Jul $3,357
-$50,053
Profit
Revenue
$119,993
Operating Expenses
$41,878
Operating Income
$78,115
Mortgage & Taxes
$128,168
Profit (Cash Flow)
-$50,053
$454,000
Cash Investment
Down Payment
$380,000
Renos & Furnishing
$17,000
Closing Costs
$57,000
Total
$454,000
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.02%
Cap Rate
4.11%
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
$90,176
Deductible property tax
$18,810
Estimated gross deduction
$536,958
Your income tax rate
Estimated tax savings
$161,087
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.