5 Keats Ln Albrightsville, Pennsylvania, 18210
3 bed • 2 bath • 9 guests
Est. $1,679/mo
Inquire about this property
Contact Patrick
Airbnb Investor Score
-$3,155
Annual Profit
5.8%
Cap Rate
-3.5%
Cash on Cash
$39,235
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 41% occupancy ($39,234.51). Airbtics projects $184/night at 53% occupancy ($35,618).
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
-$3,156
Profit
Revenue
$39,235
Operating Expenses
$18,780
Operating Income
$20,454
Mortgage & Taxes
$23,610
Profit (Cash Flow)
-$3,156
$89,000
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$8,500
Closing Costs
$10,500
Total
$89,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.54%
Cap Rate
5.84%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$80,070
Your adjusted annual income
$150,000 - $80,070 = $69,930
Taxes on $69,930 (30%)
$20,979
Your old tax bill
$45,000
Your new tax bill
$20,979
Estimated tax savings
$24,021
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com