143 Nichecronk Rd Dingmans Ferry, Pennsylvania, 18328
4 bed โข 2 bath โข 12 guests
Est. $2,852/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$63
Annual Profit
6.7%
Cap Rate
-0.0%
Cash on Cash
$61,752
Annual Revenue
BNBCalc predicts this property will get $319 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 41% 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.
$64,526
Avg annual revenue
53%
Avg occupancy rate
$319
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$175k
Sign up to see the data on 40 all comparables
-$64
Profit
Revenue
$61,752
Operating Expenses
$21,708
Operating Income
$40,044
Mortgage & Taxes
$40,108
Profit (Cash Flow)
-$64
$147,251
Cash Investment
Down Payment
$118,914
Renos & Furnishing
$10,500
Closing Costs
$17,837
Total
$147,251
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.04%
Cap Rate
6.73%
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
$28,219
Deductible property tax
$5,886
Your total deduction
$60,416
Your adjusted annual income
$150,000 - $60,416 = $89,584
Taxes on $89,584 (30%)
$26,875
Your old tax bill
$45,000
Your new tax bill
$26,875
Estimated tax savings
$18,125
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:
719 sqft
Year built:
-
Size:
1,768 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
None
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 719 sqft
- Building area: 1,768 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Other
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $336
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 027247
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $594,570
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Dingman-Delaware Middle School with 8/10 star rating
- High School: Delaware Valley High School with 10/10 star rating