17230B Harbaugh Valley Rd Sabillasville, Maryland, 21780-9623
4 bed • 2.5 bath • 10 guests
Est. $2,152/mo

Inquire about this property
Contact Agent
$448,700
Zestimate
$61,200
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 53% occupancy.Projected nightly rate is $284/night at 59% occupancy.
Top 41% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
$9,896
Profit
Revenue
$61,200
Operating Expenses
$21,036
Operating Income
$40,164
Mortgage & Taxes
$30,268
Profit (Cash Flow)
$9,896
$113,826
Cash Investment
Down Payment
$89,740
Renos & Furnishing
$10,625
Closing Costs
$13,461
Total
$113,826
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.69%
Cap Rate
8.95%
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
$21,296
Deductible property tax
$4,442
Your total deduction
$40,220
Your adjusted annual income
$150,000 - $40,220 = $109,780
Taxes on $109,780 (30%)
$32,934
Your old tax bill
$45,000
Your new tax bill
$32,934
Estimated tax savings
$12,066
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:
125,017 sqft
Year built:
1978
Size:
2,986 sqft
Type:
SFR
Parking:
-
Heating:
ELECTRIC
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
17203 Harbaugh Valley Rd | - | 1 | 1,200 | - | 36,285 | 1973 | $215,000 | - |
17302 Harbaugh Valley Rd | - | 1 | 1,728 | - | 932,620 | 1910 | $425,000 | - |
6715 Harbaugh Rd | - | 1 | 1,344 | - | 514,444 | 1963 | $360,000 | - |
17302 Harbaugh Valley Rd # C | - | 1 | 1,496 | - | 1,899,652 | 1890 | $330,000 | - |
17024 Sabillasville Rd | 3 | 1 | 1,556 | - | 17,548 | 1925 | $244,000 | 34 |
17340 Naylor Rd | - | 1 | 1,064 | - | 29,000 | 1957 | $225,000 | - |
17222 Sabillasville Rd | 3 | 1 | 976 | - | 28,750 | 1943 | $165,000 | 61 |
17069 Harbaugh Valley Rd | - | 1 | 2,800 | - | 3,008,254 | 1900 | $425,000 | - |
17020 Harbaugh Valley Rd | - | 1 | 1,400 | - | 65,340 | 1900 | $140,000 | - |
17154 Bentzel Rd | - | 1 | 1,376 | - | 43,560 | 1910 | $160,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 3
- Lot size: 125,017 sqft
- Building area: 2,986 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: A
- Land Use: Residential
- Parcel Number: 10-268036
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $266,200
- County Est. Land Value: $65,100
- Assessed Land Value: $65,100
- County Est. Structure Value: $201,100
Market Estimate: $389,898
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
09/21/07 | $0 | 0% | Sherry L Englar |
Invalid Date | $0 | 0% | Sherry L Englar |
Ownership
- Name: Sherry L Englar
- Owner Occupied: Yes
- Owner Mailing Address: 17230b Harbaugh Valley Rd, Sabillasville, Md 21780
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $450,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No