145 Marcelle Terrace Tannersville, Pennsylvania, 18372
4 bed • 3.5 bath • 12 guests
Est. $2,546/mo
This property is for sale!
Contact venkata
Airbnb Investor Score
$148
Annual Profit
6.8%
Cap Rate
0.1%
Cash on Cash
$57,051
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $355/night at 44% occupancy.Projected nightly rate is $359/night at 50% occupancy.
Top 58% of comparables
Top 44% 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.
$68,803
Avg annual revenue
50%
Avg occupancy rate
$359
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
$148
Profit
Revenue
$57,051
Operating Expenses
$21,097
Operating Income
$35,954
Mortgage & Taxes
$35,806
Profit (Cash Flow)
$148
$132,959
Cash Investment
Down Payment
$106,160
Renos & Furnishing
$10,875
Closing Costs
$15,924
Total
$132,959
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.11%
Cap Rate
6.77%
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
$25,192
Deductible property tax
$5,255
Your total deduction
$58,904
Your adjusted annual income
$150,000 - $58,904 = $91,096
Taxes on $91,096 (30%)
$27,329
Your old tax bill
$45,000
Your new tax bill
$27,329
Estimated tax savings
$17,671
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