1239 Ellsworth St Philadelphia, PA, 19147
4 bed • 2 bath • 12 guests
Est. $1,679/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$16,418
Annual Profit
11.4%
Cap Rate
18.0%
Cash on Cash
$61,734
Annual Revenue
BNBCalc predicts this property will get $313 per night with 54% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 51% 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.
$63,758
Avg annual revenue
54%
Avg occupancy rate
$313
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$65k
$90k
$115k
Sign up to see the data on 10 all comparables
$16,418
Profit
Revenue
$61,734
Operating Expenses
$21,705
Operating Income
$40,028
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$16,418
$91,000
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,500
Closing Costs
$10,500
Total
$91,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.04%
Cap Rate
11.43%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$19,705
Your adjusted annual income
$150,000 - $19,705 = $130,295
Taxes on $130,295 (30%)
$39,089
Your old tax bill
$45,000
Your new tax bill
$39,089
Estimated tax savings
$5,911
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:
2,026 sqft
Year built:
1915
Size:
1,568 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 917 League St | 4 | 1 | 1,338 | - | 698 | 1900 | $0 | - |
| 608 Christian St | - | - | 1,440 | - | 912 | 1999 | $320,000 | 262 |
| 1829 Latona St | 4 | 2 | 1,845 | - | 825 | 1925 | $0 | - |
| 1718 Federal St | 4 | 1 | 2,368 | - | 1,184 | 1923 | $150,000 | - |
| 523 Mckean St | 3 | 1 | 1,440 | - | 1,056 | 1929 | $325,000 | - |
| 523 Titan St | 3 | 3 | 1,590 | - | 755 | 2009 | $439,900 | - |
| 723 League St | 4 | 2 | 1,782 | - | 908 | 1915 | $0 | - |
| 914 Moore St | 3 | 1 | 1,384 | - | 1,120 | 1915 | $280,000 | - |
| 1226 S 8th St | 4 | 1 | 2,340 | - | 1,521 | 1915 | $510,000 | - |
| 2115 S 13th St | 2 | 1 | 1,552 | - | 1,232 | 1925 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Row House (Residential)
- Stories: 2
- Lot size: 2,026 sqft
- Building area: 1,568 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSA5
- Land Use: Residential
- Parcel Number: 02-1-1908-00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $392,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/27/23 | $0 | 0% | Marjorie Mairena |
| 03/18/22 | $0 | 0% | Marjorie Mairena |
Ownership
- Name: Marjorie Mairena
- Owner Occupied: Yes
- Owner Mailing Address: 1239 Ellsworth St, Philadelphia, PA 19147
- Years Owned: 16
- Home Equity: $221,000
- Mortgage Balance Remaining: $125,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Furness Horace High School with 1/10 star rating