Your email has been sent.
3533 PA 2012 - The Manor at Elk Mountain Estate 10,000 SF Specialty Building Offered at $2,850,000 at a 13.27% Cap Rate in Union Dale, PA 18470
INVESTMENT HIGHLIGHTS
- 13% Cap Potential
- Multiple Acres
- Proven AirBNB History
- No Zoning Regulations
- Nearby Elk Mountain
- Weddings, Corporate Retreats, Family Reunions etc
EXECUTIVE SUMMARY
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$348,400
|
$34.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$348,400
|
$34.84
|
| Taxes |
$13,997
|
$1.40
|
| Operating Expenses |
$74,738
|
$7.47
|
| Total Expenses |
$88,735
|
$8.87
|
| Net Operating Income |
$259,665
|
$25.97
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $348,400 |
| Annual Per SF | $34.84 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $348,400 |
| Annual Per SF | $34.84 |
| Taxes | |
|---|---|
| Annual | $13,997 |
| Annual Per SF | $1.40 |
| Operating Expenses | |
|---|---|
| Annual | $74,738 |
| Annual Per SF | $7.47 |
| Total Expenses | |
|---|---|
| Annual | $88,735 |
| Annual Per SF | $8.87 |
| Net Operating Income | |
|---|---|
| Annual | $259,665 |
| Annual Per SF | $25.97 |
PROPERTY FACTS
AMENITIES
- Waterfront
- Air Conditioning
- Smoke Detector
ABOUT 3533 PA 2012 , UNION DALE, PA 18470
The Manor is a stunning 10,000 sq. ft. property featuring four separate sleeping areas and accommodating up to 26 guests. Each sleeping pod is equipped with a coffee maker, microwave, and toaster for added convenience. Located just an 8-minute drive from the popular Elk Mountain Ski Resort, this unique retreat boasts a “coolness factor” with its legendary Motley Crue bath suite—rumored to have hosted the band during their stay! The Manor offers 10 bedrooms and 5 full baths, a fully-equipped gourmet kitchen, an indoor pool with heated spa, a game room, and a large outdoor patio complete with a commercial grill and fire pits. Guests can enjoy modern amenities such as Wi-Fi and take in the beautiful water views. Current rates start at $1,995 nightly during the off-season and $2,295 nightly for seasonal and holiday stays.
PROPERTY TAXES
| Parcel Number | 246.00-1-054.00-000 | Total Assessment | $307,000 (2025) |
| Land Assessment | $12,800 (2025) | Annual Taxes | $13,997 ($1.40/SF) |
| Improvements Assessment | $294,200 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Presented by
LeCompte Realty
3533 PA 2012 - The Manor at Elk Mountain Estate
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.