BNBCalc Short Term Rental Investment Analysis 124 Cross Country Lane, Tannersville, PA

3 bed • 3 bath • 9 guests • $225,000

BNB

Calc

Annual Revenue

$40,345

Profit (Cash Flow)

$18,840

Cap Rate

10.0%

Annual Revenue

$40,345

AirDNA projects $286/night at 38% occupancy ($39,694). Airbtics projects $263/night at 42% occupancy ($40,344). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,055	$35,490	$65,413	$83,785
Occupancy	31%	40%	53%	58%
Nightly Rate	$206	$225	$321	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CAMELBACK CABINS 8 “ brand new”	$40,751	$212	50%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (31)
Mountainside Retreat-Ski On/Off-Large Private Deck	$62,007	$283	57%	3	2	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (56)
New Pocono Luxe Cozy Getaway Pool/Jacuzzi $VIEW$	$26,922	$209	31%	3	2.5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (49)
Mountain Top! Family Paradise w Hot Tub & Game Rm	$126,292	$349	98%	3	2.5	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (166)
Charming townhouse, great location! -by waterpark	$39,872	$215	47%	3	2.5	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (157)
" Ski-On/Off Camelback,Pool,Snowtubing,Waterparks"	$51,328	$330	40%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (111)
Perfect for Families, Groups and Pets	$21,200	$174	31%	3	1.5	2	$145	✅	✅	✅	Y / Y	⭐️ 4.5 (196)
Cozy Camelback Townhome - Ski In/Out Amazing View!	$42,191	$210	52%	3	2.5	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (157)
Cozy Camelback, Pocono Retreat w/ Mountain Views!	$83,677	$410	53%	3	2.5	2	$217	✅	✅	❌	Y / Y	⭐️ 5 (22)
Mountain Home, Cozy, Pool/HotTub, SKI on/off!	$36,511	$175	53%	3	2	2	$170	✅	✅	❌	Y / Y	⭐️ 5 (100)
Cozy Mountain Cabin, Pool/Hot Tub SKI on/off!	$33,896	$201	43%	3	2.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (203)
“Ski on/Off Camelback,Snowtubing,Waterparks,Pool”	$55,842	$251	57%	3	2.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (137)
Cozy and spacious place to ski, swim, and play	$59,363	$265	58%	3	2.5	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (103)
"Ski-On/Off Camelback,Pool,Snowtubing,Waterparks"	$37,281	$228	41%	3	1.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (98)
Ski in/Ski out on Camelback Mountain w/ Game Room	$104,109	$423	65%	3	2	3	$180	✅	✅	✅	Y / Y	⭐️ 5 (50)
" Ski- on/Off Camelback,Pool,Snowtubing,Waterpark"	$33,505	$222	38%	3	1.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (100)
Community Indoor Pool: Tannersville Townhome	$71,828	$354	54%	3	2	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (26)
Camel Back Town Home. SKI ON/OFF	$21,304	$170	32%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (55)
CAMELBACK CABINS 20	$29,258	$218	34%	3	2.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (13)
ski on & off @ Camelback Mtn/Pool/Pet Friendly	$54,841	$293	49%	3	2.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (143)
Spruce On camelback mountain	$43,778	$204	56%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (88)
Hot Tub & Ski Access! Fun for Families @ Camelback	$47,976	$198	61%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (57)
Camelback Mt Winter skiing\|Short & Long term stays	$49,316	$219	60%	3	2.5	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (27)
Camelback Ski in Ski out Winter retreat! Must See	$32,647	$207	42%	3	2.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (33)
Ski-In/Ski-Out Camelback: Pool, Hot Tub, BBQ Deck	$34,310	$272	31%	3	2	1	$149	✅	✅	✅	Y / Y	⭐️ 4.5 (99)
CAMELBACK CABINS 109	$25,572	$208	31%	3	2.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (9)
CAMELBACK CABINS 103	$31,972	$198	40%	3	2.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (22)
Paradise by the Camelback Lights	$31,253	$216	36%	3	2.5	2	$155	✅	✅	✅	Y / Y	⭐️ 5 (270)
Camelback Vacay	$51,187	$249	49%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (20)
Renovated Tannersville Escape, Walk to Slopes	$83,129	$507	43%	3	4	2	$186	✅	✅	❌	Y / Y	⭐️ 5 (28)
Camelback \| Indoor Pool & Hot Tub	$34,442	$206	40%	3	3	1	$210	✅	✅	❌	Y / Y	⭐️ 5 (36)

Return Metrics

27.8% 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)	$18,840	$37,680	$56,520	$75,360	$94,200	$188,400	$565,200
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,249	$191,249	$191,249	$191,249	$191,249	$191,249	$191,249
Down Payment	$33,750	$33,750	$33,750	$33,750	$33,750	$33,750	$33,750
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$250,590	$276,382	$302,383	$328,599	$355,036	$490,781	$1,111,334

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.8%

Cap Rate

9.97%

Return on Investment

40.37%

124 Cross Country Ln Tannersville, Pennsylvania, 18372

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$239,700

Zestimate

109

Airbnb Investor Score

$2,793

Annual Profit

10.0%

Cap Rate

27.8%

Cash on Cash

$40,345

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $286/night at 38% occupancy.Projected nightly rate is $263/night at 42% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$44,065

Avg annual revenue

42%

Avg occupancy rate

$263

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$90k

$125k

$18,840

Profit

Revenue

$40,345

Operating Expenses

$17,905

Operating Income

$22,440

Mortgage & Taxes

$3,600

Profit (Cash Flow)

$18,840

$47,500

Cash Investment

Down Payment

$33,750

Renos & Furnishing

$13,750

Total

$47,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.8%

Cap Rate

9.97%

Return on Investment

40.37%

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

$14,223

Deductible property tax

$3,600

Your total deduction

$21,842

Your adjusted annual income

$150,000 - $21,842 = $128,158

Taxes on $128,158 (30%)

$38,447

Your old tax bill

$45,000

Your new tax bill

$38,447

Estimated tax savings

$6,553

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:

435.6 sqft

Year built:

1979

Size:

1,425 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Baseboard, Pellet Stove, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 2

Lot size: 435.6 sqft

Building area: 1,425 sqft

Garage: No

Heating: Baseboard, pellet stove, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Open

Amenities: Self Cleaning Oven, Electric Range, Refrigerator, Water Heater, Dishwasher, Microwave, Washer, Dryer

Price per square foot: $168

Lot Info

Zoning: -

Land Use: -

Parcel Number: 08.6A.4.21

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $157,130

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $239,700

Schools

High School: Pocono Mountain East High School with 8/10 star rating