400 Mountain Rd Albrightsville, Pennsylvania, 18210
5 bed • 3 bath • 14 guests
Est. $1,872/mo
Inquire about this property
Contact Agent
$390,300
Zestimate
$127,835
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $686/night at 41% occupancy.Projected nightly rate is $418/night at 45% occupancy.
Top 11% of comparables
Top 26% 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.
$69,785
Avg annual revenue
45%
Avg occupancy rate
$418
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
$68,400
Profit
Revenue
$127,835
Operating Expenses
$30,299
Operating Income
$97,537
Mortgage & Taxes
$29,136
Profit (Cash Flow)
$68,400
$63,489
Cash Investment
Down Payment
$39,030
Renos & Furnishing
$12,750
Closing Costs
$11,709
Total
$63,489
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
107.73%
Cap Rate
24.99%
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
$20,840
Deductible property tax
$3,864
Your total deduction
-$28,467
Your adjusted annual income
$150,000 - -$28,467 = $178,467
Taxes on $178,467 (30%)
$53,540
Your old tax bill
$45,000
Your new tax bill
$53,540
Estimated tax savings
-$8,540
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:
20,038 sqft
Year built:
1990
Size:
1,840 sqft
Type:
SFR
Parking:
1
Heating:
Heat Pump
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 404 Mountain Rd | 2 | 1 | 864 | - | 16,553 | 1964 | $215,000 | - |
| 194 Mallard Ln | 3 | 2 | 1,264 | - | 43,996 | 1977 | $0 | - |
| 115 Crescent Way | 3 | 2 | 1,000 | - | 19,166 | 2013 | $259,900 | - |
| 311 N Shore Dr | 3 | 2 | 1,662 | - | 19,602 | 2006 | $400,000 | - |
| 159 Claremont Dr | 3 | 2 | 1,557 | - | 43,560 | 1985 | $166,400 | - |
| 349 Mountain Rd | 3 | 1 | 1,421 | - | 15,682 | 1979 | $268,000 | - |
| 52 Blairwood Ln | 3 | 2 | 1,176 | - | 44,431 | 2006 | $300,000 | - |
| 195 Fawn Ln | 3 | 1 | 1,012 | - | 43,560 | 1975 | $270,000 | - |
| 182 Mallard Ln | 3 | 1 | 960 | - | 43,996 | 1977 | $27,000 | - |
| 149 Fawn Ln | 4 | 2 | 672 | - | 43,560 | 1976 | $115,000 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: -
- Lot size: 20,038 sqft
- Building area: 1,840 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 20.8B.1.45
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $187,830
- County Est. Land Value: $16,740
- Assessed Land Value: $16,740
- County Est. Structure Value: $171,090
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/20/22 | $349,000 | 80% | Roy Duckworth, Samantha Duckworth |
| 10/02/21 | $176,900 | 100% | Crown Pa Builders Llc |
| 09/07/21 | $0 | 0% | Us Bank Trust National Association, Vrmtg Asset Trusts |
Ownership
- Name: Roy Duckworth
- Owner Occupied: No
- Owner Mailing Address: 87 Greenleaf Dr, Stamford, CT 06902
- Years Owned: 29
- Home Equity: $110,080
- Mortgage Balance Remaining: $279,920
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Pleasant Valley High School with 5/10 star rating