231 Tanglwood Dr Greentown, Pennsylvania, 18426-7556
4 bed • 3.5 bath • 12 guests
Est. $2,158/mo
This property is for sale!
Contact Agent
$81,479
Annual Revenue
BNBCalc predicts this property will get $416 per night with 45% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 23% of comparables
Top 36% 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.
$71,112
Avg annual revenue
45%
Avg occupancy rate
$416
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$170k
Sign up to see the data on 40 all comparables
$26,851
Profit
Revenue
$81,479
Operating Expenses
$24,272
Operating Income
$57,206
Mortgage & Taxes
$30,356
Profit (Cash Flow)
$26,851
$114,375
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$10,875
Closing Costs
$13,500
Total
$114,375
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.47%
Cap Rate
12.71%
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
$19,231
Your adjusted annual income
$150,000 - $19,231 = $130,769
Taxes on $130,769 (30%)
$39,231
Your old tax bill
$45,000
Your new tax bill
$39,231
Estimated tax savings
$5,769
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:
21,344 sqft
Year built:
1970
Size:
1,728 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 130 Rosewood Dr | 2 | 2 | 900 | - | 29,621 | 1985 | $0 | - |
| 118 Cypress Ln | 4 | 2 | 1,536 | - | 20,473 | 1970 | $275,000 | - |
| 106 Locust Ln | 3 | 2 | 2,492 | - | 23,958 | 2003 | $467,900 | - |
| 103 Myrtlewood Ln | 3 | 2 | 2,928 | - | 67,518 | 2006 | $749,000 | - |
| 105 Beechwood Ln | 3 | 2 | 1,792 | - | 23,522 | 1996 | $0 | - |
| 133 Laurel Hill Dr | 3 | 2 | 2,441 | - | 20,473 | 2001 | $677,500 | - |
| 152 Indian Dr | 3 | 1 | 1,500 | - | 25,265 | 1973 | $280,000 | - |
| 104 Pond View Ln | 3 | 1 | 2,688 | - | 25,265 | 1985 | $370,000 | - |
| 110 Maple Dr | 3 | 1 | 800 | - | 14,375 | 1950 | $65,000 | - |
| 100 Magnolia Ln | 3 | 2 | 1,884 | - | 18,295 | 2007 | $370,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 21,344 sqft
- Building area: 1,728 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 087.01-02-01 -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $32,080
- County Est. Land Value: $42,000
- Assessed Land Value: $10,500
- County Est. Structure Value: $86,320
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/10/24 | $237,289 | 100% | Central Penn Capital Management Llc |
Ownership
- Name: Central Penn Capital Management Llc
- Owner Occupied: Yes
- Owner Mailing Address: 1817 Olde Homestead Ln Ste 101, Lancaster, PA 18426
- Years Owned: 5
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No