670 Shultz Rd Washington Boro, Pennsylvania, 17582-9637
3 bed • 2 bath • 9 guests
Est. $2,450/mo
Inquire about this property
Contact Agent
$510,700
Zestimate
$48,431
Annual Revenue
BNBCalc predicts this property will get $204 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 41% 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.
$49,338
Avg annual revenue
65%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
-$5,995
Profit
Revenue
$48,431
Operating Expenses
$19,976
Operating Income
$28,455
Mortgage & Taxes
$34,450
Profit (Cash Flow)
-$5,995
$125,961
Cash Investment
Down Payment
$102,140
Renos & Furnishing
$8,500
Closing Costs
$15,321
Total
$125,961
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.75%
Cap Rate
5.57%
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
$24,238
Deductible property tax
$5,056
Your total deduction
$57,762
Your adjusted annual income
$150,000 - $57,762 = $92,238
Taxes on $92,238 (30%)
$27,671
Your old tax bill
$45,000
Your new tax bill
$27,671
Estimated tax savings
$17,329
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:
16,553 sqft
Year built:
1973
Size:
1,800 sqft
Type:
SFR
Parking:
2
Heating:
Baseboard
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1399 Prospect Rd | 4 | 2 | 2,812 | - | 71,874 | 2008 | $639,900 | - |
| 592 Shultz Rd | 3 | 2 | 1,804 | - | 78,408 | 1951 | $520,000 | - |
| 126 Stoney Ln | 3 | 1 | 1,320 | - | 3,049 | 1988 | $152,500 | - |
| 514 Blue Ln | 3 | 1 | 1,164 | - | 14,810 | 1977 | $309,900 | - |
| 187 Franklin Rd | 3 | 1 | 1,548 | - | 226,512 | 1988 | $0 | - |
| 112 Stone House Ln | 3 | 1 | 1,320 | - | 3,049 | 1988 | $0 | - |
| 2296 Franklin Rd | 3 | 1 | 1,400 | - | 22,651 | 1966 | $380,000 | - |
| 1335 Prospect Rd | 4 | 1 | 2,846 | - | 278,348 | 1878 | $700,000 | - |
| 2105 Oswego Dr | 3 | 1 | 1,040 | - | 13,939 | 1983 | $250,000 | - |
| 22 Hempfield St | 3 | 1 | 1,782 | - | 1,467,972 | 1857 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: -
- Lot size: 16,553 sqft
- Building area: 1,800 sqft
- Garage: Yes
- Heating: Baseboard
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 410-53015-0-0000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $199,800
- County Est. Land Value: $52,600
- Assessed Land Value: $52,600
- County Est. Structure Value: $147,200
Market Estimate: -
Ownership
- Name: Robert Emel
- Owner Occupied: Yes
- Owner Mailing Address: 670 Shultz Rd, Washington Boro, PA 17582
- Years Owned: 0
- Home Equity: $307,800
- Mortgage Balance Remaining: $202,200
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No