BNBCalc Short Term Rental Rental Arbitrage Analysis 1454 Cherry Lane Rd

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,202

Profit (Cash Flow)

-$6,574

Cash on Cash Return

-151.1%

Annual Revenue

$25,202

AirDNA projects $189/night at 59% occupancy ($40,728). Airbtics projects $138/night at 50% occupancy ($25,201). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 50% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,201	$19,686	$37,330	$48,880
Occupancy	36%	42%	68%	71%
Nightly Rate	$89	$120	$142	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Cottage	$41,515	$152	71%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.8 (90)
Quiet Poconos Getaway w\|Open Space Great 4 Couples	$23,873	$106	53%	1	2	2	$130	❌	❌	❌	N / Y	⭐️ 5 (57)
Stroudsburg - Poconos: Nice 1 bedroom	$16,180	$66	62%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (181)
Main Street Apartment Walk to Everything	$13,233	$78	42%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (146)
Lakefront Cabin Pocono #2 / Leisure Lake Resort	$54,314	$377	38%	1	1	2	$99	❌	❌	✅	N / Y	⭐️ 5 (27)
Rustic Lakefront Chalet #3/ Pocono,5 min Camelback	$56,885	$375	40%	1	1	2	$99	❌	❌	✅	N / Y	⭐️ 4.9 (30)
Cozy Tannersville Gem - Ski, Hike, Explore!	$52,943	$368	37%	1	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Spacious Pocono Loft, Private Close to Everything	$11,228	$89	32%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (324)
Pocono Mountain Quiet Suite	$22,150	$89	68%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (79)
Woodland Retreat in the Poconos	$28,488	$125	56%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.9 (466)
Lakefront Chalet Pocono #1 / 5 min Camelback Ski	$65,436	$351	49%	1	1	2	$99	❌	❌	✅	N / Y	⭐️ 4.9 (20)
Artist's Oasis - A Pleasant Pocono Stay♥️	$12,781	$114	30%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (57)
HOME away from Home! POCONOS!	$21,594	$80	69%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (183)
Cassie's Cozy Cottage- Poconos Near Shawnee	$25,620	$125	56%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (111)
The J-Spot - A Great value in the Poconos	$20,417	$75	68%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (189)
The Poconos, a great place to live and visit.	$10,802	$68	41%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (27)
The Comfy Nest. Minutes to waterparks and outlets	$19,530	$140	35%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (110)
Poconos 4 Beds, sleeps 6, full kitchen, Pools, BBQ	$35,308	$120	71%	1	1	1	$103	✅	✅	❌	Y / Y	⭐️ 5 (5)
Romantic Cottage \| Hot Tub, Fireplace & Nature	$36,144	$149	58%	1	1	1	$95	❌	✅	❌	N / Y	⭐️ 4.5 (62)
Couples Paradise Cabin Hike Historic Pocono Ruins	$41,724	$153	70%	1	1	2	$109	❌	❌	❌	N / Y	⭐️ 5 (224)
The Lack - Queen Suite - B03	$20,224	$155	35%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.8 (53)
Poconos: Main Street II	$20,190	$136	40%	1	1	1	$19	❌	❌	❌	N / Y	⭐️ 4.8 (211)
Nature Lovers Paradise Private Close to Everything	$12,303	$82	39%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (301)
Family Friendly Condo near Camelback***Mini Golf	$16,137	$120	34%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.7 (30)
Angel Wing 2	$21,136	$75	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Wyndham Shawnee Village\|1BR/1BA Full Balcony Suite	$19,840	$139	39%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Shawnee Village\|1BR/1BA Full Balcony Suite	$26,964	$139	53%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Wyndham Shawnee Village\|1BR/1BA Full Balcony Suite	$19,332	$139	38%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Shawnee Village\|1BR/1BA Full Balcony Suite	$21,876	$139	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (6)
Sandy's Sweet Suite (Private & Complete Studio)	$25,272	$95	71%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (133)
The Lack - Queen Suite - A04	$26,760	$112	64%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.8 (31)
Walking distance to Main Street!	$15,384	$96	41%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.9 (22)
The Unique Retreat.	$34,141	$106	88%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (489)
Club Wyndham Shawnee on the Delaware	$58,048	$159	96%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (3)
A great get away to call home!	$14,553	$112	33%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Wyndham Shawnee Village\|1BR/1BA Full Balcony Suite	$17,297	$139	34%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Poconos Stylish 1 bedroom Apt- Stroudsburg Main St	$21,658	$72	75%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (42)

Return Metrics

-151.13% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,574	-$13,148	-$19,723	-$26,297	-$32,872	-$65,744	-$197,232
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$6,574	-$13,148	-$19,723	-$26,297	-$32,872	-$65,744	-$197,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-151.13%

Payback Period Days

Return on Investment

-151.13%

1454 Cherry Lane Rd 102 East Stroudsburg, Pennsylvania, 18301

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,890

Zestimate

East Stroudsburg

Zoning

Laws

$25,202

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 59% occupancy.Projected nightly rate is $138/night at 50% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$25,756

Avg annual revenue

50%

Avg occupancy rate

$138

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

$5k

$25k

$45k

$65k

-$6,574

Profit

Revenue

$25,202

Operating Expenses

$15,276

Operating Income

$9,926

Net Effective Rent

$16,500

Profit (Cash Flow)

-$6,574

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-151.13%

Payback Period Days