926 PA-390 Cresco, Pennsylvania

5 bed • 4 bath • 10 guests

Purchase Price

Est. $1,665/mo

$91,766

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

Avg Daily Rate: $761
Occupancy: 33%

$0k

$65k

$135k

$205k


Chip's Pocono Escape \| Pool w/ slide \| Hot tub	$203,192	$157,357	$973	57.2%	5	16	35	11	2	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.99 (67)	Profile
Luxe Haus·2 Gameroom·Spa·Movie Theater·Playground	$143,028	$113,752	$858	45.7%	5	12	31	9	3	$250	❌	✅	✅	Yes / Yes	✅	⭐️ 4.95 (129)	Profile
Heated Pool + Hot Tub + Game Room \| Sleeps 12	$141,147	$115,264	$1,264	30.6%	5	12	72	9	3	$250	✅	✅	❌	Yes / Yes	❌	⭐️ 4.98 (134)	Profile
#1 Pocono Estate-Heated Pool Hot Tub Movie Room	$140,632	$115,969	$1,512	25.5%	5	16	43	6	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 5 (1)	—
Fall Retreat near Camelback\| HotTub\| Table Games	$124,445	$88,336	$804	42.4%	5	16	54	10	2	$0	✅	✅	❌	Yes / Yes	❌	⭐️ 4.97 (120)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,045/mo

Avg profit / month

$2,603/mo

Best profit month

Jul $9,510

$31,231

Profit

Revenue

$91,766

Operating Expenses

$35,245

Operating Income

$56,521

Mortgage & Taxes

$25,290

Profit (Cash Flow)

$31,231

$99,227

Cash Investment

Down Payment

$74,980

Renos & Furnishing

$13,000

Closing Costs

$11,247

Total

$99,227

DSCR Ratio

Strong

2.23

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.47%

Cap Rate

15.07%

Return on Investment

49.29%

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

$17,793

Deductible property tax

$3,712

Estimated gross deduction

$108,844

Your income tax rate

Estimated tax savings

$32,653

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.