21 Sassafras Rd Lake Harmony, PA, 18624
3 bed • 2 bath • 9 guests
Est. $2,158/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$2,580
Annual Profit
7.3%
Cap Rate
25.4%
Cash on Cash
$53,581
Annual Revenue
BNBCalc predicts this property will get $280 per night with 45% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 28% 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.
$50,378
Avg annual revenue
45%
Avg occupancy rate
$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$28,481
Profit
Revenue
$53,581
Operating Expenses
$20,646
Operating Income
$32,936
Mortgage & Taxes
$4,455
Profit (Cash Flow)
$28,481
$111,998
Cash Investment
Down Payment
$89,998
Renos & Furnishing
$8,500
Closing Costs
$13,500
Total
$111,998
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.42%
Cap Rate
7.31%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$49,488
Your adjusted annual income
$150,000 - $49,488 = $100,512
Taxes on $100,512 (30%)
$30,154
Your old tax bill
$45,000
Your new tax bill
$30,154
Estimated tax savings
$14,846
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:
17,480 sqft
Year built:
1989
Size:
1,698 sqft
Type:
SFR
Parking:
-
Heating:
Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 487 Moseywood Rd | 2 | 2 | 1,268 | - | 828 | 1982 | $210,000 | - |
| 10 Red Oak Rd | 3 | 1 | 1,008 | - | 15,600 | 1974 | $250,900 | - |
| 502 Moseywood Rd | 3 | 2 | 1,872 | - | 16,120 | 1980 | $365,000 | - |
| 15 Sassafras Rd | 4 | 2 | 864 | - | 17,642 | 1981 | $475,000 | - |
| 29 Wood St | 3 | 3 | 1,732 | - | 21,230 | 1983 | $480,000 | - |
| 10 Birchwood Rd | 3 | 1 | 1,232 | - | 16,200 | 1946 | $0 | - |
| 81 Pineknoll Dr | 4 | 1 | 1,607 | - | 20,000 | 1982 | $678,000 | - |
| 41 Lake Dr | 3 | 2 | 2,266 | - | 15,000 | 1947 | $460,000 | - |
| 72 Estates Dr | 3 | 2 | 936 | - | 20,000 | 1983 | $195,000 | - |
| 526 Moseywood Rd | 4 | 2 | 3,101 | - | 15,000 | 1970 | $678,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 17,480 sqft
- Building area: 1,698 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 33A-21-B42.06
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $65,350
- County Est. Land Value: $27,100
- Assessed Land Value: $13,550
- County Est. Structure Value: $103,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/09/15 | $0 | 0% | Martin & Deborah A Gormezano Revocable T, Martin Gormezano |
Ownership
- Name: Martin & Deborah A Gormezano Revocable T
- Owner Occupied: No
- Owner Mailing Address: 87 Pacific Dunes Ct, Medford, NY 11763
- Years Owned: 117
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- High School: Jim Thorpe Area Senior High School with 5/10 star rating