1731 W North St Bethlehem, PA, 18018
3 bed • 1 bath • 9 guests
Est. $1,271/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$8,834
Annual Profit
10.1%
Cap Rate
12.8%
Cash on Cash
$46,426
Annual Revenue
BNBCalc predicts this property will get $223 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 46% 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.
$45,338
Avg annual revenue
57%
Avg occupancy rate
$223
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$8,835
Profit
Revenue
$46,426
Operating Expenses
$19,715
Operating Income
$26,711
Mortgage & Taxes
$17,876
Profit (Cash Flow)
$8,835
$69,200
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$8,250
Closing Costs
$7,950
Total
$69,200
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.76%
Cap Rate
10.07%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$18,557
Your adjusted annual income
$150,000 - $18,557 = $131,443
Taxes on $131,443 (30%)
$39,433
Your old tax bill
$45,000
Your new tax bill
$39,433
Estimated tax savings
$5,567
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -