96 S Lake Dr Lake Harmony, Pennsylvania
3 bed • 3 bath • 9 guests
Purchase Price
Est. $7,108/mo
$55,239
Annual Revenue
Median of 25 comps selected by John, creator of this analysis.
- Avg Daily Rate
- $418
- Occupancy
- 36%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$79,353
Profit
Revenue
$55,239
Operating Expenses
$26,661
Operating Income
$28,578
Mortgage & Taxes
$107,931
Profit (Cash Flow)
-$79,353
$387,200
Cash Investment
Down Payment
$320,000
Renos & Furnishing
$19,200
Closing Costs
$48,000
Total
$387,200
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.49%
Cap Rate
1.78%
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
$75,938
Deductible property tax
$15,840
Estimated gross deduction
$453,640
Your income tax rate
Estimated tax savings
$136,092
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.