BNBCalc Short Term Rental Investment Analysis 141 S Lake Dr, Lake Harmony, PA 18624

6 bed • 3 bath • 18 guests • $1,995,000

BNB

Calc

Annual Revenue

$116,432

Profit (Cash Flow)

-$46,960

Cap Rate

4.4%

Annual Revenue

$116,432

Revenue data could not be found for this address

BNB Calc projects a 42% occupancy rate, $759 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Harmony Chalet w Arcade Room- sleeps 20	$100,757	$830	30%	6	4	2	$290	❌	✅	❌	Y / Y	⭐️ 4.8 (85)
Spacious Lake Harmony Home. Month & Seasonal rates	$63,678	$456	33%	6	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Wooded private 1 acre, WIFI,Cabl,HotTub,Pool tbl,	$79,392	$524	38%	6	4	2	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (55)
Boulder Field Lodge w/ Hot Tub & Sleeps 21	$119,253	$612	47%	6	4	2	$395	✅	✅	❌	Y / Y	⭐️ 4.9 (97)
Lake Harmony Views	$229,642	$1,284	47%	9	5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (39)
Pocono Retreat w Hot Tub, Sauna, Fire Pit, Peloton	$221,997	$930	60%	7	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (81)
Ultimate Gameroom with Hot Tub/Firepit Outdoors	$176,647	$699	61%	7	4	3	$475	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Renovated 6 Bed, Game Room & Seasonal Lake Views!	$58,508	$485	31%	6	3	3	$150	✅	❌	✅	Y / Y	⭐️ 4.6 (58)
Brand New 4600 Sq. Ft. Luxury Lakeview Home	$191,887	$1,028	51%	8	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (23)

Return Metrics

-9.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$46,960	-$93,920	-$140,880	-$187,840	-$234,800	-$469,601	-$1,408,804
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000
Down Payment	$399,000	$399,000	$399,000	$399,000	$399,000	$399,000	$399,000
Property Appreciation	$59,850	$121,495	$184,990	$250,390	$317,751	$686,113	$2,847,388
Total Return	$2,007,889	$2,022,575	$2,039,109	$2,057,549	$2,077,950	$2,211,511	$3,433,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.91%

Cap Rate

4.39%

Return on Investment

6.85%

141 S Lake Dr Lake Harmony, PA, 18624

6 bed • 3 bath • 18 guests

Purchase Price

Est. $9,569/mo

This property is for sale!

Contact Agent

-30

Airbnb Investor Score

-$46,960

Annual Profit

4.4%

Cap Rate

-9.9%

Cash on Cash

$116,432

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$131,793

Avg annual revenue

42%

Avg occupancy rate

$759

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

$60k

$115k

$170k

$230k

-$46,960

Profit

Revenue

$116,432

Operating Expenses

$28,816

Operating Income

$87,616

Mortgage & Taxes

$134,576

Profit (Cash Flow)

-$46,960

$473,600

Cash Investment

Down Payment

$399,000

Renos & Furnishing

$14,750

Closing Costs

$59,850

Total

$473,600

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.91%

Cap Rate

4.39%

Return on Investment

6.85%

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

$94,685

Deductible property tax

$19,750

Your total deduction

$246,637

Your adjusted annual income

$150,000 - $246,637 = -$96,637

Taxes on -$96,637 (30%)

-$28,991

Your old tax bill

$45,000

Your new tax bill

-$28,991

Estimated tax savings

$73,991

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: -