35 Falcon Run Lake Harmony, Pennsylvania, 18624
3 bed • 2 bath • 9 guests
Est. $1,655/mo
Inquire about this property
Contact Agent
$345,000
Zestimate
Airbnb Investor Score
$21,245
Annual Profit
12.9%
Cap Rate
24.2%
Cash on Cash
$66,894
Annual Revenue
BNBCalc predicts this property will get $279 per night with 45% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 36% of comparables
Top 11% 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.
$46,966
Avg annual revenue
45%
Avg occupancy rate
$279
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$21,246
Profit
Revenue
$66,894
Operating Expenses
$22,376
Operating Income
$44,518
Mortgage & Taxes
$23,273
Profit (Cash Flow)
$21,246
$87,850
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$8,500
Closing Costs
$10,350
Total
$87,850
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.18%
Cap Rate
12.9%
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
$16,374
Deductible property tax
$3,415
Your total deduction
$14,106
Your adjusted annual income
$150,000 - $14,106 = $135,894
Taxes on $135,894 (30%)
$40,768
Your old tax bill
$45,000
Your new tax bill
$40,768
Estimated tax savings
$4,232
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:
871.2 sqft
Year built:
1983
Size:
1,390 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Baseboard, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: 871.2 sqft
- Building area: 1,390 sqft
- Garage: No
- Heating: Baseboard, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: Panoramic
- Parking: -
- Amenities: Dishwasher, Microwave, Electric Oven, Refrigerator, Washer/Dryer, Electric Water Heater
- Price per square foot: $248
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 20B21B61
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $56,678
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $345,000
Schools
- High School: Jim Thorpe Area Senior High School with 5/10 star rating