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 145 Marcelle Ter

6 bed β€’ 3 bath β€’ 16 guests β€’ $615,000

BNB

Calc

Annual Revenue

$89,562

Profit (Cash Flow)

$22,753

Cap Rate

10.4%

Annual Revenue

$89,562

AirDNA projects $572/night at 40% occupancy ($83,567). Airbtics projects $732/night at 50% occupancy ($133,679). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 40% occupancy rate, $613 rate per night.

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

Percentiles25%50%75%90%
Revenue$91,066$121,894$226,009$274,810
Occupancy41%50%61%65%
Nightly Rate$562$618$952$1,095

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
Casa Havana at Pocono Mountains
$86,748
$571
41%
642$250βœ…βœ…βŒY / Y⭐️ 4.7 (32)
Pocono River front Home near Camelback Resort
$93,966
$559
41%
742$400βœ…βœ…βœ…Y / Y⭐️ 5 (50)
Waterfall Oasis: Spacious Home with Pool & Scenic
$310,424
$1,254
65%
641$349βœ…βœ…βœ…Y / Y⭐️ 4.8 (111)
Big Pocono Lodge (Largest House @ Camelback)
$170,697
$1,039
41%
962$650βŒβœ…βœ…Y / Y⭐️ 5 (31)
Amazing Modern Lakefront Chateau
$141,615
$619
59%
652$400βœ…βœ…βœ…Y / Y⭐️ 4.7 (102)
6BR/4BA, Pool, Sauna, Cool Double Bunk Bed Room
$122,694
$484
65%
642$300βœ…βŒβœ…Y / Y⭐️ 5 (116)
Lake View Pocono Getaway Lodge w/ Bonus Bunk Room
$85,480
$405
53%
642$299βœ…βŒβŒY / Y⭐️ 5 (68)
Indoor Private Heated Pool, 2 Hot Tubs, Movie Room
$137,309
$694
48%
742$350βœ…βœ…βœ…Y / Y⭐️ 4.6 (47)
POCONO CREEK LODGE
$79,619
$617
33%
642$500βœ…βœ…βœ…Y / Y⭐️ 4.9 (29)
Hidden Villa de’Casablanca Pool&MEGAHeated SwimSpa
$259,383
$1,078
62%
672$450βœ…βŒβœ…Y / Y⭐️ 5 (78)

Return Metrics

14.56% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,752$45,505$68,258$91,011$113,764$227,529$682,589
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,041$12,456$19,266$26,496$34,172$80,266$492,000
Down Payment$123,000$123,000$123,000$123,000$123,000$123,000$123,000
Property Appreciation$18,450$37,453$57,027$77,187$97,953$211,508$877,766
Total Return$170,244$218,415$267,552$317,696$368,891$642,304$2,175,355

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.56%

Cap Rate

10.44%

Return on Investment

30.24%

property-location

145 Marcelle Terrace Tannersville, Pennsylvania, 18372-7778

6 bed β€’ 3 bath β€’ 16 guests

Est. $2,950/mo

Agent

This property is for sale!

Contact Agent

$89,562

Annual Revenue

BNBCalc predicts this property will get $732 per night with 50% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 81% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$148,793

Avg annual revenue

50%

Avg occupancy rate

$732

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$80k

$155k

$230k

$310k

Sign up to see the data on 10 all comparables

$22,753

Profit

Revenue

$89,562

Operating Expenses

$25,323

Operating Income

$64,239

Mortgage & Taxes

$41,486

Profit (Cash Flow)

$22,753

$156,200

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$14,750

Closing Costs

$18,450

Total

$156,200

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.56%

Cap Rate

10.44%

Profit (Cummulative)

$22,753

$6,042

$14,750

$18,450

$0

Total Gain

$47,245

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

$29,189

Deductible property tax

$6,088

Your total deduction

$45,964

Your adjusted annual income

$150,000 - $45,964 = $104,036


Taxes on $104,036 (30%)

$31,211

Your old tax bill

$45,000

Your new tax bill

$31,211


Estimated tax savings

$13,789

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:

65,776 sqft

Year built:

1997

Size:

2,056 sqft

Type:

SFR

Parking:

-

Heating:

Baseboard

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
2264 White Oak Dr432,240-19,6022007$0-
511 Cedar Ln431,600-22,6512003$233,000-
18 Bull Pine Rd321,524-21,7801987$319,000-
148 White Pine Trl311,723-24,8292003$218,000-
1108 Sylvan Ln321,586-64,9042008$343,000-
137 Hemlock Rd321,000-58,3702006$345,000-
209 Clemens Cir321,172-18,2951972$220,000-
641 Cherry Lane Rd321,556-65,3401978$0-
143 Twin Oak Ter211,184-43,9961981$210,000-
26 Bull Pine Rd422,844-21,7801977$225,000-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 65,776 sqft
  • Building area: 2,056 sqft
  • Garage: No
  • Heating: Baseboard
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-1
  • Land Use: Residential
  • Parcel Number: 12.87693
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $180,240
  • County Est. Land Value: $44,080
  • Assessed Land Value: $44,080
  • County Est. Structure Value: $136,160
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
09/17/20$136,000102%Valentyna Kopieiko
03/27/20$132,717100%The Bank Of New York Mellon, The Bank Of New York

Ownership

  • Name: Valentyna Kopieiko
  • Owner Occupied: Yes
  • Owner Mailing Address: 145 Marcelle Ter, Tannersville, PA 18372
  • Years Owned: 50
  • Home Equity: $345,000
  • Mortgage Balance Remaining: $190,000
  • Financed amount: 100%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No