108 Alpine Ct Pocono Pines, Pennsylvania, 18350
4 bed • 2 bath • 12 guests
Est. $2,778/mo
This property is for sale!
Contact Agent
$56,456
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $377/night at 41% occupancy.Projected nightly rate is $406/night at 45% occupancy.
Top 51% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$70,675
Avg annual revenue
45%
Avg occupancy rate
$406
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
-$3,628
Profit
Revenue
$56,456
Operating Expenses
$21,019
Operating Income
$35,437
Mortgage & Taxes
$39,064
Profit (Cash Flow)
-$3,628
$143,693
Cash Investment
Down Payment
$115,820
Renos & Furnishing
$10,500
Closing Costs
$17,373
Total
$143,693
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.52%
Cap Rate
6.11%
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
$27,485
Deductible property tax
$5,733
Your total deduction
$60,641
Your adjusted annual income
$150,000 - $60,641 = $89,359
Taxes on $89,359 (30%)
$26,808
Your old tax bill
$45,000
Your new tax bill
$26,808
Estimated tax savings
$18,192
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:
14,810 sqft
Year built:
1986
Size:
1,920 sqft
Type:
SFR
Parking:
-
Heating:
BASEBOARD
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 210 John St | 3 | 1 | 1,008 | - | 5,663 | 1936 | $130,000 | - |
| 1188 Stonewall Dr | 4 | 2 | 2,084 | - | 27,007 | 1986 | $164,500 | - |
| 133 Gross Dr | 4 | 1 | 1,182 | - | 14,810 | 1980 | $315,000 | 91 |
| 2117 Camp Owaissa Ct | 3 | 2 | 1,960 | - | 20,038 | 1987 | $579,000 | 40 |
| 215 Route 423 | 5 | 2 | 1,922 | - | 22,216 | 1948 | $0 | 229 |
| 1112 Stonewall Dr | 2 | 2 | 936 | - | 13,504 | 1966 | $385,000 | 47 |
| 154 Sweet Briar Rd | 2 | 1 | 864 | - | 14,810 | 1971 | $115,000 | 78 |
| 8125 Wilder Ave | 4 | 2 | 1,320 | - | 7,405 | 1925 | $300,000 | 52 |
| 1505 Evergreen Rd | 2 | 2 | 1,224 | - | 11,761 | 1966 | $350,000 | 186 |
| 1546 Beech Spring Dr | 2 | 1 | 1,520 | - | 11,326 | 1968 | $351,000 | 47 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 14,810 sqft
- Building area: 1,920 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Residential
- Parcel Number: 19.5C.1.83
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $249,190
- County Est. Land Value: $79,810
- Assessed Land Value: $79,810
- County Est. Structure Value: $169,380
Market Estimate: -
Ownership
- Name: Francis Huf
- Owner Occupied: No
- Owner Mailing Address: 5 Yarmouth Ln, Media, Pa 19063
- Years Owned: 473
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No