BNBCalc Short Term Rental Cohost Analysis 1492 PA-590, Hawley, PA, 18428

1 bed • 1.5 bath • 3 guests • $44,605

BNB

Calc

Report by:

Chad Phillis

Chad Phillis / Founder & Owner at Checkmate Rentals

+17245847822

chad@checkmaterentals.com

https://www.checkmaterentals.com/

Owner income

$16,363

Per year

This Airbnb could earn an additional

$1,948

Per month vs a Long-Term Rental

Annual Revenue range

$22,256 - $60,039

Annual Revenue

$23,376

AirDNA projects $222/night at 37% occupancy ($30,001). Airbtics projects $160/night at 40% occupancy ($23,375). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 40% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,731	$22,256	$36,630	$60,039
Occupancy	28%	36%	53%	78%
Nightly Rate	$129	$163	$184	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Tiny Cabin in the Poconos	$53,946	$171	82%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Newly Renovated by Lake Wallanpaupack (Sleeps 2-4)	$16,791	$74	54%	1	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (137)
1860's House Gildersleeve/Walker/Atkinson/Torrey	$15,620	$96	44%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 4.5 (63)
Historic Downtown Hawley Loft	$23,491	$141	44%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (126)
Hot Tub, Fire Pit, Minutes to Lake Wallenpaupack	$61,239	$189	84%	1	1	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (164)
Catskill Getaway Suite	$19,507	$65	82%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (149)
The Lil’ Black Pack Shack	$23,382	$116	53%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.5 (427)
Stourbridge Suite at Hawley Riverside Haven	$26,918	$197	36%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (18)
Endless Summer Studio @ The Boat Shop	$17,730	$127	36%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (35)
Lake Wallenpaupack Lakeside Cabins - Carins 7	$19,472	$160	31%	1	1	1	$82	❌	❌	✅	N / Y	⭐️ 5 (19)
NEW NeighborlyNest@TheBoatShop, Lake Wallenpaupack	$18,908	$128	38%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (44)
Cozy cottage for two. Riverfront property.	$24,639	$198	34%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (30)
Lake Wallenpaupack Lakeside Cabins - Carins 11	$19,110	$165	30%	1	1	1	$82	❌	❌	✅	N / Y	⭐️ 5 (13)
Lake Wallenpaupack Lakeside Cabins - Carins 6	$22,368	$166	35%	1	1	1	$82	❌	❌	✅	N / Y	⭐️ 4.5 (8)
1 bedroom Lakefront Cottage w/Fire Pit	$36,263	$259	37%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (6)
Modern Getaway in the Catskills	$26,352	$80	90%	1	1.5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (195)
Breathtaking River Views, luxury Poconos romance	$65,647	$323	54%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (140)
Romantic Creekside Cabin	$18,790	$151	34%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Pine Cone Place @The Boat Shop, Lake Wallenpaupack	$31,246	$184	45%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (38)
Camp in a Vintage Canned Ham	$14,622	$85	47%	1	0	1	$0	❌	❌	❌	N / N	⭐️ 5 (135)
River Front Fishing spot	$21,944	$109	55%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (13)
Near Lake Wallenpaupack, Hot Tub & Fire Pit	$39,636	$190	57%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (26)
Minutes To Lake Wallenpaupack, Hot Tub, Fire Pit	$27,799	$185	37%	1	1	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (125)
Lake Wallenpaupack Lakeside Cabins - Carins 13	$50,815	$178	78%	1	1	1	$82	❌	❌	✅	N / Y	⭐️ 0 (1)
Cozy Cross Country Traveler- Pick up OR Delivered	$22,212	$155	38%	1	1.5	1	$109	❌	❌	✅	N / N	⭐️ 0 (1)
Cottage Near Lake Wallenpaupack with Hot Tub	$39,528	$200	54%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (19)

1492 PA-590 Hawley, Pennsylvania, 18428

1 bed • 1.5 bath • 3 guests

Inquire about this property

Contact Chad

Chad Phillis / Founder & Owner at Checkmate Rentals

$23,376

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 37% occupancy.Projected nightly rate is $160/night at 40% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$24,168

Avg annual revenue

40%

Avg occupancy rate

$160

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

$4,675

Profit

Revenue

$23,376

Cleaning

$4,138

Cohost commission

$4,675

Owner payout

$16,363

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

2.5 sqft

Year built:

1949

Size:

2,576 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2.5 sqft

Building area: 2,576 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $17

Lot Info

Zoning: -

Land Use: -

Parcel Number: 025029

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $44,605

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Wallenpaupack Area Middle School with 6/10 star rating
High School: Wallenpaupack Area High School with 6/10 star rating