29 Wood St Lake Harmony, Pennsylvania, 18624
3 bed • 3 bath • 9 guests
Est. $2,344/mo
Inquire about this property
Contact Agent
$488,600
Zestimate
Airbnb Investor Score
$5,829
Annual Profit
7.9%
Cap Rate
4.8%
Cash on Cash
$60,309
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $319/night at 43% occupancy.Projected nightly rate is $272/night at 42% occupancy.
Top 13% of comparables
Top 46% 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.
$44,114
Avg annual revenue
42%
Avg occupancy rate
$272
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$125k
Sign up to see the data on 40 all comparables
$5,829
Profit
Revenue
$60,309
Operating Expenses
$21,520
Operating Income
$38,789
Mortgage & Taxes
$32,959
Profit (Cash Flow)
$5,829
$121,128
Cash Investment
Down Payment
$97,720
Renos & Furnishing
$8,750
Closing Costs
$14,658
Total
$121,128
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.81%
Cap Rate
7.93%
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
$23,189
Deductible property tax
$4,837
Your total deduction
$43,783
Your adjusted annual income
$150,000 - $43,783 = $106,217
Taxes on $106,217 (30%)
$31,865
Your old tax bill
$45,000
Your new tax bill
$31,865
Estimated tax savings
$13,135
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:
0.46 sqft
Year built:
1983
Size:
1,732 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Ductless, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.46 sqft
- Building area: 1,732 sqft
- Garage: No
- Heating: Baseboard, ductless, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Heat Pump, Ductless
- View: Hills
- Parking: No Garage
- Amenities: Washer, Self Cleaning Oven, Refrigerator, Microwave, Electric Range, Dryer, Dishwasher, Electric Water Heater
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 19B21B621
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $66,775
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $488,600
Schools
- High School: Jim Thorpe Area Senior High School with 4/10 star rating