195 Pheasant Run Ln Hanover, PA, 17331
4 bed β’ 2 bath β’ 12 guests
Est. $1,679/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$2,919
Annual Profit
7.6%
Cap Rate
3.2%
Cash on Cash
$46,218
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $342/night at 37% occupancy.Projected nightly rate is $284/night at 62% occupancy.
Top 91% of comparables
Top 31% 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.
$70,691
Avg annual revenue
62%
Avg occupancy rate
$284
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$115k
$160k
Sign up to see the data on 10 all comparables
$2,920
Profit
Revenue
$46,218
Operating Expenses
$19,688
Operating Income
$26,530
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$2,920
$91,000
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,500
Closing Costs
$10,500
Total
$91,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.2%
Cap Rate
7.57%
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
$33,203
Your adjusted annual income
$150,000 - $33,203 = $116,797
Taxes on $116,797 (30%)
$35,039
Your old tax bill
$45,000
Your new tax bill
$35,039
Estimated tax savings
$9,961
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -