100 Camberly Dr Monroeville, Pennsylvania, 15146-1805
5 bed • 4 bath • 15 guests
Est. $3,354/mo
This property is for sale!
Contact Agent
$80,354
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 55% occupancy.Projected nightly rate is $352/night at 58% occupancy.
Top 68% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,907
Avg annual revenue
58%
Avg occupancy rate
$352
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$90k
$160k
$230k
Sign up to see the data on 15 all comparables
$9,055
Profit
Revenue
$80,354
Operating Expenses
$24,126
Operating Income
$56,228
Mortgage & Taxes
$47,173
Profit (Cash Flow)
$9,055
$173,839
Cash Investment
Down Payment
$139,860
Renos & Furnishing
$13,000
Closing Costs
$20,979
Total
$173,839
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.2%
Cap Rate
8.04%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$33,190
Deductible property tax
$6,923
Your total deduction
$80,557
Your adjusted annual income
$150,000 - $80,557 = $69,443
Taxes on $69,443 (30%)
$20,833
Your old tax bill
$45,000
Your new tax bill
$20,833
Estimated tax savings
$24,167
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
18,012 sqft
Year built:
1991
Size:
3,986 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 211 Shackelford Dr | 3 | 2 | 1,900 | - | 10,627 | 1958 | $220,000 | 54 |
| 356 Center Rd | 1 | 1 | 836 | - | 10,328 | 1930 | $0 | - |
| 200 Roth Dr | 3 | 2 | 1,294 | - | 10,375 | 1956 | $185,000 | 46 |
| 205 Williamsburg Dr | 3 | 1 | 1,640 | - | 12,622 | 1953 | $100,925 | - |
| 249 Clover Dr | 3 | 2 | 1,272 | - | 8,250 | 1953 | $200,000 | 40 |
| 407 Eden Dr | 3 | 2 | 1,569 | - | 9,750 | 1958 | $235,000 | 35 |
| 628 Cooper Rd | 1 | 1 | 1,140 | - | 973,566 | 1947 | $0 | - |
| 171 Shackelford Dr | 3 | 3 | 1,802 | - | 13,518 | 1968 | $242,000 | 153 |
| 207 Berkeley Way | 3 | 3 | 2,314 | - | 6,464 | 2003 | $415,000 | 39 |
| 177 Shackelford Dr | 3 | 2 | 1,305 | - | 9,002 | 1957 | $230,000 | 59 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 18,012 sqft
- Building area: 3,986 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 977-A-54
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $417,500
- County Est. Land Value: $52,600
- Assessed Land Value: $52,600
- County Est. Structure Value: $382,900
Market Estimate: $246,145
Ownership
- Name: Rick Mccullough
- Owner Occupied: Yes
- Owner Mailing Address: 100 Camberly Dr, Monroeville, Pa 15146
- Years Owned: 409
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- High School: Gateway Senior High School with 6/10 star rating