227 Vista Dr Easton, PA, 18042
4 bed β’ 2 bath β’ 12 guests
Est. $1,295/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$1,638
Annual Profit
6.1%
Cap Rate
-2.3%
Cash on Cash
$34,768
Annual Revenue
BNBCalc predicts this property will get $292 per night with 55% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 54% of comparables
Top 88% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$59,334
Avg annual revenue
55%
Avg occupancy rate
$292
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$125k
Sign up to see the data on 15 all comparables
-$1,639
Profit
Revenue
$34,768
Operating Expenses
$18,200
Operating Income
$16,568
Mortgage & Taxes
$18,207
Profit (Cash Flow)
-$1,639
$72,577
Cash Investment
Down Payment
$53,980
Renos & Furnishing
$10,500
Closing Costs
$8,097
Total
$72,577
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.25%
Cap Rate
6.13%
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
$12,810
Deductible property tax
$2,672
Your total deduction
$29,826
Your adjusted annual income
$150,000 - $29,826 = $120,174
Taxes on $120,174 (30%)
$36,052
Your old tax bill
$45,000
Your new tax bill
$36,052
Estimated tax savings
$8,948
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: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -