9 Sassafras Rd Lake Harmony, Pennsylvania
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,825/mo
$410,700
Zestimate
$61,681
Annual Revenue
Manual override
- Avg Daily Rate
- $517
- Occupancy
- 33%
$15k
$45k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,940
Profit
Revenue
$61,681
Operating Expenses
$21,037
Operating Income
$40,644
Mortgage & Taxes
$27,705
Profit (Cash Flow)
$12,940
$114,621
Cash Investment
Down Payment
$82,140
Renos & Furnishing
$20,160
Closing Costs
$12,321
Total
$114,621
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.28%
Cap Rate
9.89%
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
$19,492
Deductible property tax
$4,066
Estimated gross deduction
$121,013
Your income tax rate
Estimated tax savings
$36,304
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...