119 Lyster Rd Oreland, Pennsylvania, 19075-1911
3 bed • 3 bath • 9 guests
Est. $2,788/mo
Inquire about this property
Contact Agent
$581,200
Zestimate
$61,354
Annual Revenue
BNBCalc predicts this property will get $235 per night with 69% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$61,571
Avg annual revenue
69%
Avg occupancy rate
$235
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$140k
Sign up to see the data on 10 all comparables
$492
Profit
Revenue
$61,354
Operating Expenses
$21,656
Operating Income
$39,698
Mortgage & Taxes
$39,206
Profit (Cash Flow)
$492
$142,426
Cash Investment
Down Payment
$116,240
Renos & Furnishing
$8,750
Closing Costs
$17,436
Total
$142,426
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.34%
Cap Rate
6.83%
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
$27,584
Deductible property tax
$5,754
Your total deduction
$60,107
Your adjusted annual income
$150,000 - $60,107 = $89,893
Taxes on $89,893 (30%)
$26,968
Your old tax bill
$45,000
Your new tax bill
$26,968
Estimated tax savings
$18,032
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:
8,100 sqft
Year built:
1948
Size:
2,378 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1203 Bruce Rd | 3 | 2 | 1,111 | - | 12,040 | 1948 | $455,000 | 24 |
| 39 Red Oak Rd | 6 | 2 | 2,432 | - | 8,400 | 1988 | $533,000 | - |
| 26 Ronald Cir | 4 | 3 | 2,380 | - | 8,059 | 2020 | $632,500 | 97 |
| 1105 Church Rd | 3 | 2 | 1,400 | - | 11,686 | 1940 | $412,000 | 33 |
| 84 Tee Rd | 5 | 2 | 1,728 | - | 11,250 | 1955 | $690,000 | 52 |
| 504 Toll Rd | 3 | 1 | 1,421 | - | 10,900 | 1951 | $305,000 | 20 |
| 512 Burton Rd | 3 | 2 | 1,408 | - | 8,775 | 1950 | $499,000 | - |
| 506 W Garden Rd | 3 | 2 | 1,690 | - | 8,775 | 1950 | $475,000 | 39 |
| 514 Toll Rd | 3 | 1 | 1,413 | - | 10,985 | 1951 | $333,200 | - |
| 306 Garden Rd | 4 | 2 | 1,957 | - | 12,500 | 1954 | $575,000 | 35 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,100 sqft
- Building area: 2,378 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: B
- Land Use: Residential
- Parcel Number: 52-00-10666-00-1
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $172,430
- County Est. Land Value: $47,500
- Assessed Land Value: $47,500
- County Est. Structure Value: $124,930
Market Estimate: $591,936
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/20/21 | $450,000 | 94% | Jessica Clymer, Michael Ryan |
| 05/22/13 | $311,000 | 95% | Joseph G Grasso, Jamie H Grasso |
Ownership
- Name: Jessica Clymer
- Owner Occupied: Yes
- Owner Mailing Address: 119 Lyster Rd, Oreland, Pa 19075
- Years Owned: 36
- Home Equity: $108,400
- Mortgage Balance Remaining: $427,500
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No