BNBCalc Short Term Rental Investment Analysis 1144 Commanche Cir

3 bed • 2 bath • 9 guests • $225,800

BNB

Calc

Annual Revenue

$54,038

Profit (Cash Flow)

$18,701

Cap Rate

15.0%

Annual Revenue

$54,038

AirDNA projects $339/night at 66% occupancy ($81,719). Airbtics projects $269/night at 55% occupancy ($54,037). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $269 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,628	$59,096	$72,521	$95,471
Occupancy	45%	52%	65%	77%
Nightly Rate	$213	$268	$330	$378

Seasonality (Profit by Month)

Return Metrics

30.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,701	$37,402	$56,103	$74,804	$93,505	$187,011	$561,035
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$180,640	$180,640	$180,640	$180,640	$180,640	$180,640	$180,640
Down Payment	$45,160	$45,160	$45,160	$45,160	$45,160	$45,160	$45,160
Property Appreciation	$4,516	$9,122	$13,820	$18,613	$23,501	$49,448	$183,205
Total Return	$249,017	$272,324	$295,724	$319,217	$342,807	$462,260	$970,040

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.94%

Cap Rate

15.02%

Return on Investment

42.08%

1144 Commanche Lake Ariel, PA, 18436

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,083/mo

This property is for sale!

Contact Agent

$54,038

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $339/night at 66% occupancy.Projected nightly rate is $269/night at 55% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$18,701

Profit

Revenue

$54,038

Operating Expenses

$20,105

Operating Income

$33,933

Mortgage & Taxes

$15,232

Profit (Cash Flow)

$18,701

$60,434

Cash Investment

Down Payment

$45,160

Renos & Furnishing

$8,500

Closing Costs

$6,774

Total

$60,434

DSCR Ratio

Strong

2.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.94%

Cap Rate

15.02%

Return on Investment

42.08%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$10,717

Deductible property tax

$2,235

Your total deduction

$9,067

Your adjusted annual income

$150,000 - $9,067 = $140,933

Taxes on $140,933 (30%)

$42,280

Your old tax bill

$45,000

Your new tax bill

$42,280

Estimated tax savings

$2,720

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:

13,369 sqft

Year built:

1986

Size:

1,980 sqft

Type:

SFR

Parking:

Heating:

ELECTRIC

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
Lakeland Dr	4	2	1,158	-	13,155	1987	$342,500	46
Harmony Dr	2	2	1,140	-	12,720	2002	$260,000	25
1056 Red Hawk Dr	3	2	2,520	-	12,763	1975	$252,500	131
1037 Canary Ln	3	1	2,188	-	12,750	1992	$185,100	-
1062 Mockingbird Ln	3	2	3,136	-	12,441	2015	$350,000	35
	2	1	864	-	12,750	1975	$179,900	-
1148 Beaver Lake Dr	2	2	1,584	-	13,477	1984	$389,000	-
1073 Indian Dr	3	2	2,808	-	13,403	1992	$219,900	-
1038 Wallenpaupack Dr	3	2	1,152	-	45,302	2003	$320,000	-
1143 Commanche Cir	2	2	884	-	12,750	1988	$67,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 13,369 sqft

Building area: 1,980 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 19-0-0028-0103

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $176,700

County Est. Land Value: $31,000

Assessed Land Value: $31,000

County Est. Structure Value: $145,700

Market Estimate: $262,510

Ownership

Name: George A Mc Mullin

Owner Occupied: Yes

Owner Mailing Address: 1144 Commanche Cir, Lake Ariel, Pa 18436

Years Owned: 580

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No