5 Keats Ln Albrightsville PA 18210 Albrightsville, PA, 18210
3 bed • 2 bath • 8 guests
This property is for sale!
Contact Mendel
Airbnb Investor Score
-$3,700
Annual Profit
5.7%
Cap Rate
-4.1%
Cash on Cash
$39,384
Annual Revenue
BNBCalc predicts this property will get $184 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 8% 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.
$38,300
Avg annual revenue
53%
Avg occupancy rate
$184
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$115k
Sign up to see the data on 40 all comparables
-$3,700
Profit
Revenue
$39,384
Operating Expenses
$18,800
Operating Income
$20,584
Mortgage & Taxes
$24,284
Profit (Cash Flow)
-$3,700
$91,300
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$8,500
Closing Costs
$10,800
Total
$91,300
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.05%
Cap Rate
5.71%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$54,573
Your adjusted annual income
$150,000 - $54,573 = $95,427
Taxes on $95,427 (30%)
$28,628
Your old tax bill
$45,000
Your new tax bill
$28,628
Estimated tax savings
$16,372
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:
22,920 sqft
Year built:
1986
Size:
1,425 sqft
Type:
SFR
Parking:
-
Heating:
Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 66 Guest Cir | 3 | 2 | 1,000 | - | 16,500 | 1989 | $315,000 | - |
| 331 Parker Trl | 3 | 2 | 1,224 | - | 20,000 | 1989 | $268,975 | - |
| 117 Lindbergh Cir | 3 | 2 | 1,560 | - | 19,800 | 2018 | $300,000 | - |
| 51 Eliot Ln | 2 | 1 | 983 | - | 14,450 | 1991 | $0 | - |
| 8 Hopkins Mews | 4 | 3 | 3,000 | - | 14,040 | 2020 | $915,000 | - |
| 62 Eliot Ln | 3 | 2 | 1,400 | - | 14,723 | 2004 | $295,000 | - |
| 85 Byron Ln | 3 | 2 | 1,404 | - | 20,822 | 2002 | $260,303 | - |
| 26 Wilde Gln | 3 | 2 | 1,057 | - | 22,230 | 1986 | $375,000 | - |
| 37 Young Cir | 3 | 2 | 1,448 | - | 14,418 | 1993 | $357,500 | - |
| 435 Kilmer Trl | 3 | 2 | 1,458 | - | 47,001 | 2001 | $357,500 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 22,920 sqft
- Building area: 1,425 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 22A-51-B835
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $79,002
- County Est. Land Value: $8,500
- Assessed Land Value: $4,250
- County Est. Structure Value: $149,504
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/14/22 | $380,000 | 75% | Travis John Fitzpatrick, Brianna Leigh Fitzpatrick |
| 03/15/22 | $195,000 | 100% | Iryna M Vatsyk |
| 12/02/20 | $114,000 | 97% | Scott Goldstrohm |
Ownership
- Name: Travis John Fitzpatrick
- Owner Occupied: No
- Owner Mailing Address: 2883 W Fairway Dr, Coeur D Alene, ID 83815
- Years Owned: 25
- Home Equity: $96,000
- Mortgage Balance Remaining: $285,000
- Financed amount: 97%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Jim Thorpe Area Senior High School with 5/10 star rating