145 Marcelle Terrace Tannersville, Pennsylvania, 18372-7778
6 bed β’ 3 bath β’ 16 guests
Est. $2,950/mo

This property is for sale!
Contact Agent
$89,562
Annual Revenue
BNBCalc predicts this property will get $732 per night with 50% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 81% 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.
$148,793
Avg annual revenue
50%
Avg occupancy rate
$732
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$155k
$230k
$310k
Sign up to see the data on 10 all comparables
$22,753
Profit
Revenue
$89,562
Operating Expenses
$25,323
Operating Income
$64,239
Mortgage & Taxes
$41,486
Profit (Cash Flow)
$22,753
$156,200
Cash Investment
Down Payment
$123,000
Renos & Furnishing
$14,750
Closing Costs
$18,450
Total
$156,200
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.56%
Cap Rate
10.44%
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
$29,189
Deductible property tax
$6,088
Your total deduction
$45,964
Your adjusted annual income
$150,000 - $45,964 = $104,036
Taxes on $104,036 (30%)
$31,211
Your old tax bill
$45,000
Your new tax bill
$31,211
Estimated tax savings
$13,789
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:
65,776 sqft
Year built:
1997
Size:
2,056 sqft
Type:
SFR
Parking:
-
Heating:
Baseboard
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
2264 White Oak Dr | 4 | 3 | 2,240 | - | 19,602 | 2007 | $0 | - |
511 Cedar Ln | 4 | 3 | 1,600 | - | 22,651 | 2003 | $233,000 | - |
18 Bull Pine Rd | 3 | 2 | 1,524 | - | 21,780 | 1987 | $319,000 | - |
148 White Pine Trl | 3 | 1 | 1,723 | - | 24,829 | 2003 | $218,000 | - |
1108 Sylvan Ln | 3 | 2 | 1,586 | - | 64,904 | 2008 | $343,000 | - |
137 Hemlock Rd | 3 | 2 | 1,000 | - | 58,370 | 2006 | $345,000 | - |
209 Clemens Cir | 3 | 2 | 1,172 | - | 18,295 | 1972 | $220,000 | - |
641 Cherry Lane Rd | 3 | 2 | 1,556 | - | 65,340 | 1978 | $0 | - |
143 Twin Oak Ter | 2 | 1 | 1,184 | - | 43,996 | 1981 | $210,000 | - |
26 Bull Pine Rd | 4 | 2 | 2,844 | - | 21,780 | 1977 | $225,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 65,776 sqft
- Building area: 2,056 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 12.87693
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $180,240
- County Est. Land Value: $44,080
- Assessed Land Value: $44,080
- County Est. Structure Value: $136,160
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
09/17/20 | $136,000 | 102% | Valentyna Kopieiko |
03/27/20 | $132,717 | 100% | The Bank Of New York Mellon, The Bank Of New York |
Ownership
- Name: Valentyna Kopieiko
- Owner Occupied: Yes
- Owner Mailing Address: 145 Marcelle Ter, Tannersville, PA 18372
- Years Owned: 50
- Home Equity: $345,000
- Mortgage Balance Remaining: $190,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No