36 Birch St Lake Harmony, Pennsylvania, 18624
3 bed • 2 bath • 9 guests
Est. $2,319/mo
Inquire about this property
Contact Agent
$483,500
Zestimate
Airbnb Investor Score
-$3,130
Annual Profit
6.1%
Cap Rate
-2.6%
Cash on Cash
$49,615
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $281/night at 47% occupancy ($48,237.77). Airbtics projects $283/night at 48% occupancy ($49,614).
Top 46% 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.
$52,611
Avg annual revenue
48%
Avg occupancy rate
$283
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$120k
Sign up to see the data on 40 all comparables
-$3,131
Profit
Revenue
$49,615
Operating Expenses
$20,130
Operating Income
$29,485
Mortgage & Taxes
$32,615
Profit (Cash Flow)
-$3,131
$119,705
Cash Investment
Down Payment
$96,700
Renos & Furnishing
$8,500
Closing Costs
$14,505
Total
$119,705
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.61%
Cap Rate
6.09%
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
$22,947
Deductible property tax
$4,787
Your total deduction
$108,409
Your adjusted annual income
$150,000 - $108,409 = $41,591
Taxes on $41,591 (30%)
$12,477
Your old tax bill
$45,000
Your new tax bill
$12,477
Estimated tax savings
$32,523
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:
0.52 sqft
Year built:
1977
Size:
1,344 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.52 sqft
- Building area: 1,344 sqft
- Garage: No
- Heating: Baseboard, electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Ceiling Fan(s), Wall Unit(s)
- View: -
- Parking: Open
- Amenities: Electric Range, Refrigerator, Dishwasher, Microwave, Washer, Dryer
- Price per square foot: $360
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 19B 21 D1212
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $87,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $483,900
Schools
- High School: Jim Thorpe Area Senior High School with 5/10 star rating