420 Edison Furlong Rd Doylestown, Pennsylvania, 18901
3 bed • 4 bath • 9 guests
Est. $3,837/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$520
Annual Profit
6.8%
Cap Rate
0.3%
Cash on Cash
$78,352
Annual Revenue
BNBCalc predicts this property will get $346 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 38% 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.
$79,250
Avg annual revenue
62%
Avg occupancy rate
$346
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$521
Profit
Revenue
$78,352
Operating Expenses
$23,866
Operating Income
$54,486
Mortgage & Taxes
$53,965
Profit (Cash Flow)
$521
$193,000
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$9,000
Closing Costs
$24,000
Total
$193,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.26%
Cap Rate
6.81%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$79,976
Your adjusted annual income
$150,000 - $79,976 = $70,024
Taxes on $70,024 (30%)
$21,007
Your old tax bill
$45,000
Your new tax bill
$21,007
Estimated tax savings
$23,993
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:
2.14 sqft
Year built:
1953
Size:
3,827 sqft
Type:
SINGLE_FAMILY
Parking:
4
Heating:
Baseboard - Hot Water, Radiant, Oil, Propane - Leased
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 2.14 sqft
- Building area: 3,827 sqft
- Garage: Yes
- Heating: Baseboard - hot water, radiant, oil, propane - leased
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Central A/C, Ceiling Fan(s), Electric
- View: Pond
- Parking: Garage Faces Side, Garage Door Opener, Oversized, Inside Entrance, Additional Storage Area, Asphalt Driveway, Attached Garage, Driveway, Off Street
- Amenities: Built-In Range, Central Vacuum, Commercial Range, Dishwasher, Dryer - Electric, Dryer - Front Loading, Energy Efficient Appliances, ENERGY STAR Qualified Washer, ENERGY STAR Qualified Dishwasher, Freezer, Indoor Grill, Double Oven, Self Cleaning Oven, Oven/Range - Gas, Range Hood, Six Burner Stove, Refrigerator, Stainless Steel Appliance(s), Washer, Washer - Front Loading, Water Conditioner - Owned, Water Treat System, Electric Water Heater
- Price per square foot: $209
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 09022074
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $52,430
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools