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
$2,942
Annual Profit
7.6%
Cap Rate
3.7%
Cash on Cash
$45,856
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 39% occupancy.Projected nightly rate is $279/night at 45% occupancy.
Top 36% of comparables
Top 44% 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
$2,942
Profit
Revenue
$45,856
Operating Expenses
$19,641
Operating Income
$26,215
Mortgage & Taxes
$23,273
Profit (Cash Flow)
$2,942
$79,350
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$0
Closing Costs
$10,350
Total
$79,350
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.7%
Cap Rate
7.59%
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
$31,236
Your adjusted annual income
$150,000 - $31,236 = $118,764
Taxes on $118,764 (30%)
$35,629
Your old tax bill
$45,000
Your new tax bill
$35,629
Estimated tax savings
$9,371
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