8943 Deerfield Rd Tobyhanna, Pennsylvania
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $1,239/mo
$45,004
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $289
- Occupancy
- 43%
$5k
$30k
$55k
$85k
$83,201 | $42,871 | $296 | 76.9% | 3 | 7 | 10 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.6 (18) | — | |
$80,754 | $44,868 | $275 | 80.5% | 3 | 8 | 33 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$64,901 | $38,885 | $258 | 69% | 3 | 6 | 11 | 4 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.54 (68) | Profile | |
$64,034 | $32,134 | $223 | 78.8% | 3 | 8 | 14 | 6 | 2 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (80) | Profile | |
$63,252 | $35,215 | $228 | 75.9% | 3 | 7 | 10 | 5 | 2 | $105 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (109) | Profile |
Seasonality
Break-even
$3,590/mo
Avg profit / month
$161/mo
Best profit month
Aug $3,137
$1,928
Profit
Revenue
$45,004
Operating Expenses
$24,256
Operating Income
$20,748
Mortgage & Taxes
$18,820
Profit (Cash Flow)
$1,928
$72,545
Cash Investment
Down Payment
$55,800
Renos & Furnishing
$8,375
Closing Costs
$8,370
Total
$72,545
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.65%
Cap Rate
7.43%
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
$13,242
Deductible property tax
$2,762
Estimated gross deduction
$80,612
Your income tax rate
Estimated tax savings
$24,183
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.