BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 143 Nichecronk Road, Dingmans Ferry, PA

4 bed โ€ข 2 bath โ€ข 12 guests โ€ข $594,570

BNB

Calc

Annual Revenue

$61,752

Profit (Cash Flow)

-$64

Cap Rate

6.7%

Annual Revenue

$61,752

AirDNA projects $269/night at 46% occupancy ($45,195). Airbtics projects $319/night at 53% occupancy ($61,751). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $319 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,788$57,243$89,870$146,640
Occupancy41%49%60%81%
Nightly Rate$226$298$387$471

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Delaware Riverviews
$57,579
$171
92%
431$0โŒโŒโœ…Y / Yโญ๏ธ 4.8 (49)
Creekfront Rustic Log Cabin
$80,928
$338
64%
422$250โœ…โœ…โœ…Y / Yโญ๏ธ 5 (78)
Waterfront | A/C | Sauna | Game Room | 4 Pools
$75,365
$336
60%
42.51$175โœ…โœ…โœ…Y / Yโญ๏ธ 5 (28)
Cozy Cabin In Saw Creek Estates
$29,430
$194
37%
422$175โœ…โŒโœ…Y / Yโญ๏ธ 5 (72)
Secluded Streamfront House with a Hot Tub!
$31,863
$165
50%
422$150โŒโœ…โœ…Y / Yโญ๏ธ 5 (38)
Chalet-Style Cabin in Amenity Packed Community
$39,449
$227
47%
422$199โœ…โŒโŒY / Yโญ๏ธ 5 (18)
Poconos House - 4BR house in Saw Creek, Bushkill
$42,615
$178
62%
42.52$245โŒโŒโŒY / Yโญ๏ธ 5 (37)
Spacious Home on 5 Acres 2 Hrs to NYC
$61,105
$272
58%
421$300โŒโŒโœ…Y / Yโญ๏ธ 5 (45)
4200SF:Theater*Firepit*Pinball*Hot Tub*3 King Beds
$135,117
$551
67%
43.52$0โŒโœ…โœ…Y / Yโญ๏ธ 5 (86)
Creekside Knotty Pine 1930s Lodge on 575 acres
$42,404
$494
23%
412$100โŒโŒโœ…Y / Yโญ๏ธ 5 (19)
LUX Lakefront, HotTub, Pool, Pickleball, Game Room
$49,351
$223
54%
432$210โœ…โœ…โŒY / Yโญ๏ธ 5 (137)
WALK TO ALL AMENITIES in fun 4 season community!!
$57,991
$276
52%
422$200โœ…โœ…โŒN / Yโญ๏ธ 5 (95)
Fall Lodge Retreat: 3-Acre, Hot Tub & Firepit
$55,015
$444
32%
42.52$250โœ…โœ…โœ…Y / Yโญ๏ธ 5 (77)
Cobalt Cottage w/GameRoom + Outdoor Pools & More!
$41,478
$248
43%
42.52$200โœ…โŒโŒY / Yโญ๏ธ 4.5 (30)
Nature Retreat- Rustic Home with Modern Amenities
$50,710
$298
43%
432$200โœ…โœ…โœ…Y / Yโญ๏ธ 5 (7)
Stylish 4Bdr Mountain Retreat, Hot Tub, Pool
$38,341
$260
39%
42.52$175โœ…โœ…โŒY / Yโญ๏ธ 5 (120)
Modern BLVCK Cabin 3 near Bushkill Fall Hot Tub
$66,881
$180
94%
421$190โŒโœ…โœ…Y / Yโญ๏ธ 5 (190)
Victorian At Orange Square Entire Home
$55,072
$298
49%
42.52$125โŒโœ…โœ…Y / Yโญ๏ธ 5 (238)
Charming Hudson Valley Get Away in Port Jervis
$36,871
$219
46%
41.52$0โŒโŒโœ…Y / Yโญ๏ธ 5 (56)
Secluded & Spacious Catskills Retreat
$79,690
$386
53%
422$200โŒโŒโœ…Y / Yโญ๏ธ 5 (22)
The Masthope View House
$77,813
$435
42%
423$295โŒโŒโŒY / Yโญ๏ธ 5 (40)
New, Elegant and Cozy Home
$53,179
$385
35%
43.52$175โœ…โŒโŒY / Yโญ๏ธ 5 (15)
Pocono Luxury Retreat - Games, Hot tub and More!
$55,358
$184
76%
43.52$245โŒโœ…โœ…Y / Yโญ๏ธ 4.5 (57)
Newly Renovated near Lake Wallanpaupack Sleeps 4-8
$15,331
$77
47%
412$80โŒโŒโŒN / Nโญ๏ธ 5 (152)
Spacious Chalet - in heart of Lake Wallenpaupack
$75,482
$309
60%
432$195โŒโŒโŒY / Yโญ๏ธ 5 (22)
Relaxing vacation Pocono house
$46,188
$353
31%
42.51$120โŒโŒโŒY / Yโญ๏ธ 5 (3)
Massive Chalet + Hot Tub + Secluded + Pool Table
$127,999
$843
41%
43.52$249โœ…โœ…โœ…Y / Yโญ๏ธ 5 (147)
Beautiful Mountain Retreat @ Saw Creek Estates!!!
$171,844
$452
99%
432$200โœ…โŒโŒY / Yโญ๏ธ 4.9 (33)
Bright and Beautiful - 8 person Jacuzzi, fireplace
$73,039
$392
49%
432$300โœ…โœ…โœ…Y / Yโญ๏ธ 5 (107)
62 Acre Nature Retreat ยท Hot Tub ยท Rivers Ledge
$111,984
$333
88%
41.51$195โŒโœ…โœ…Y / Yโญ๏ธ 5 (224)
GameRoom-PetFriendly-A/C FirePit-FastWiFi-ClubPool
$67,082
$278
60%
423$300โœ…โœ…โœ…Y / Yโญ๏ธ 5 (72)
Hot Tub-Game Room-Fire Pit-Amenities+More!
$36,377
$252
34%
431$275โœ…โœ…โŒY / Yโญ๏ธ 4.5 (68)
Moonlight Bliss-Cozy, Hot Tub,Dogs Allow,Game Room
$29,174
$212
35%
422$200โœ…โœ…โœ…Y / Yโญ๏ธ 5 (105)
4bd Mountain Retreat, Hot Tub, Games, Pool, Arcade
$51,833
$286
48%
432$175โœ…โœ…โŒY / Yโญ๏ธ 5 (55)
High Altitude Hideaway | Hot Tub | Steam Room
$97,151
$474
56%
431$0โŒโœ…โœ…N / Nโญ๏ธ 5 (63)
Skyline Spay Cabin | Hot Tub | Sauna | Steam Room
$112,051
$471
65%
43.51$0โŒโœ…โœ…Y / Yโญ๏ธ 5 (121)
Waterfront, Mountain Views, Dog Friendly, Fire Pit
$76,463
$232
81%
42.52$200โŒโŒโœ…Y / Yโญ๏ธ 5 (103)
Game Room, Fire Pit: Family-Friendly Poconos Haven
$44,688
$318
35%
422$196โœ…โŒโŒY / Yโญ๏ธ 4.5 (30)
Pet-Friendly Family Retreat: Firepit + Hot Tub
$61,677
$317
49%
42.52$200โœ…โœ…โœ…Y / Yโญ๏ธ 5 (106)
Hot Tub,Game Room,Fire pit,Coffee Bar,3King beds
$69,108
$399
44%
432$300โŒโœ…โœ…Y / Yโญ๏ธ 5 (58)

Return Metrics

-0.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$63-$127-$191-$255-$318-$637-$1,912
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$475,656$475,656$475,656$475,656$475,656$475,656$475,656
Down Payment$118,914$118,914$118,914$118,914$118,914$118,914$118,914
Property Appreciation$17,837$36,209$55,132$74,623$94,699$204,482$848,607
Total Return$612,343$630,651$649,511$668,938$688,950$798,414$1,441,264

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.04%

Cap Rate

6.73%

Return on Investment

16.03%

property-location

143 Nichecronk Rd Dingmans Ferry, Pennsylvania, 18328

4 bed โ€ข 2 bath โ€ข 12 guests

Est. $2,852/mo

Agent

Inquire about this property

Contact Agent

18

Airbnb Investor Score

-$63

Annual Profit

6.7%

Cap Rate

-0.0%

Cash on Cash

$61,752

Annual Revenue

BNBCalc predicts this property will get $319 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 41% 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.

$64,526

Avg annual revenue

53%

Avg occupancy rate

$319

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$65k

$115k

$175k

Sign up to see the data on 40 all comparables

-$64

Profit

Revenue

$61,752

Operating Expenses

$21,708

Operating Income

$40,044

Mortgage & Taxes

$40,108

Profit (Cash Flow)

-$64

$147,251

Cash Investment

Down Payment

$118,914

Renos & Furnishing

$10,500

Closing Costs

$17,837

Total

$147,251

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.04%

Cap Rate

6.73%

Profit (Cummulative)

-$64

$475,656

$10,500

$17,837

$0

Total Gain

$23,614

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

$28,219

Deductible property tax

$5,886

Your total deduction

$60,416

Your adjusted annual income

$150,000 - $60,416 = $89,584


Taxes on $89,584 (30%)

$26,875

Your old tax bill

$45,000

Your new tax bill

$26,875


Estimated tax savings

$18,125

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:

719 sqft

Year built:

-

Size:

1,768 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

None

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 719 sqft
  • Building area: 1,768 sqft
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Other
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $336

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 027247
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $594,570
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Dingman-Delaware Middle School with 8/10 star rating
  • High School: Delaware Valley High School with 10/10 star rating

              ๐Ÿคฉ

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service